SBC.TO
Brompton Split Banc Corp
Price:  
10.21 
CAD
Volume:  
14,088.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SBC.TO Intrinsic Value

483.50 %
Upside

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%.

10.21 CAD
Stock Price
59.57 CAD
Intrinsic Value
Intrinsic Value Details

SBC.TO Intrinsic Value - Valuation Summary

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%

SBC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 228.81
Beta 1.54
Outstanding shares (mil) 22.41
Enterprise Value (mil) 226.84
Market risk premium 5.10%
Cost of Equity 8.51%
Cost of Debt 5.00%
WACC 6.10%