As of 2025-10-17, the Intrinsic Value of Score Media and Gaming Inc (SCR.TO) is 28.86 CAD. This SCR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.34 CAD, the upside of Score Media and Gaming Inc is -20.60%.
The range of the Intrinsic Value is 7.61 - 319.00 CAD
Based on its market price of 36.34 CAD and our intrinsic valuation, Score Media and Gaming Inc (SCR.TO) is overvalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.61 - 319.00 | 28.86 | -20.6% |
| DCF (Growth 10y) | 292.03 - 5,208.68 | 622.28 | 1612.4% |
| DCF (EBITDA 5y) | 75.45 - 355.16 | 200.00 | 450.3% |
| DCF (EBITDA 10y) | 292.91 - 1,333.88 | 705.46 | 1841.3% |
| Fair Value | 83.10 - 83.10 | 83.10 | 128.66% |
| P/E | 38.88 - 67.67 | 40.34 | 11.0% |
| EV/EBITDA | 9.67 - 108.73 | 54.27 | 49.3% |
| EPV | 34.67 - 85.29 | 59.98 | 65.0% |
| DDM - Stable | 44.57 - 199.45 | 122.01 | 235.7% |
| DDM - Multi | 263.76 - 896.26 | 405.11 | 1014.8% |
| Market Cap (mil) | 7,785.48 |
| Beta | 1.03 |
| Outstanding shares (mil) | 214.24 |
| Enterprise Value (mil) | 11,019.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.36% |
| Cost of Debt | 15.51% |
| WACC | 8.46% |