What is the intrinsic value of SBC.TO?

As of 2025-06-13, the Intrinsic Value of Brompton Split Banc Corp (SBC.TO) is 59.57 CAD. This SBC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.21 CAD, the upside of Brompton Split Banc Corp is 483.50%.

The range of the Intrinsic Value is 50.81 - 72.54 CAD

Is SBC.TO undervalued or overvalued?

Based on its market price of 10.21 CAD and our intrinsic valuation, Brompton Split Banc Corp (SBC.TO) is undervalued by 483.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	50.81 - 72.54	59.57	483.5%
DCF (Growth 10y)	58.23 - 81.10	67.49	561.0%
DCF (EBITDA 5y)	50.02 - 68.74	62.50	512.1%
DCF (EBITDA 10y)	57.55 - 77.61	70.11	586.6%
Fair Value	100.11 - 100.11	100.11	880.48%
P/E	22.31 - 33.48	25.10	145.8%
EV/EBITDA	27.65 - 61.67	49.35	383.4%
EPV	13.96 - 16.91	15.44	51.2%
DDM - Stable	28.91 - 57.06	42.99	321.0%
DDM - Multi	26.64 - 41.20	32.38	217.1%