What is the intrinsic value of SCR.TO?

As of 2025-06-30, the Intrinsic Value of Score Media and Gaming Inc (SCR.TO) is 30.94 CAD. This SCR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.27 CAD, the upside of Score Media and Gaming Inc is 2.20%.

The range of the Intrinsic Value is 10.75 - 231.14 CAD

Is SCR.TO undervalued or overvalued?

Based on its market price of 30.27 CAD and our intrinsic valuation, Score Media and Gaming Inc (SCR.TO) is undervalued by 2.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.75 - 231.14	30.94	2.2%
DCF (Growth 10y)	76.75 - 1,101.53	168.90	458.0%
DCF (EBITDA 5y)	24.42 - 146.18	77.19	155.0%
DCF (EBITDA 10y)	85.39 - 475.91	233.05	669.9%
Fair Value	82.66 - 82.66	82.66	173.09%
P/E	31.75 - 72.41	36.75	21.4%
EV/EBITDA	12.42 - 103.89	56.06	85.2%
EPV	29.23 - 79.14	54.18	79.0%
DDM - Stable	34.34 - 133.10	83.72	176.6%
DDM - Multi	69.24 - 207.54	103.73	242.7%