Is SCR.TO undervalued or overvalued?

As of 2025-03-15, the Intrinsic Value of Score Media and Gaming Inc (SCR.TO) is 40.91 CAD. This SCR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.51 CAD, the upside of Score Media and Gaming Inc is 48.70%. This means that SCR.TO is undervalued by 48.70%.

The range of the Intrinsic Value is 14.34 - 1,019.92 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	14.34 - 1,019.92	40.91	48.7%
DCF (Growth 10y)	95.68 - 5,358.83	230.69	738.6%
DCF (EBITDA 5y)	31.46 - 163.75	87.32	217.4%
DCF (EBITDA 10y)	98.19 - 524.51	253.20	820.4%
Fair Value	70.45 - 70.45	70.45	156.08%
P/E	47.85 - 68.08	50.91	85.1%
EV/EBITDA	12.92 - 116.68	63.83	132.0%
EPV	32.87 - 109.06	70.97	158.0%
DDM - Stable	37.11 - 257.31	147.21	435.1%
DDM - Multi	104.81 - 583.83	179.70	553.2%