As of 2024-12-13, the Intrinsic Value of Score Media and Gaming Inc (SCR.TO) is
73.55 CAD. This SCR.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 29.98 CAD, the upside of Score Media and Gaming Inc is
145.30%.
The range of the Intrinsic Value is 14.95 - 148.24 CAD
73.55 CAD
Intrinsic Value
SCR.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,783.74) - (71.39) |
(121.08) |
-503.9% |
| DCF (Growth 10y) |
(345.58) - (13,597.15) |
(723.50) |
-2513.3% |
| DCF (EBITDA 5y) |
14.95 - 148.24 |
73.55 |
145.3% |
| DCF (EBITDA 10y) |
103.49 - 1,023.88 |
453.18 |
1411.6% |
| Fair Value |
122.57 - 122.57 |
122.57 |
308.83% |
| P/E |
37.20 - 119.72 |
58.06 |
93.6% |
| EV/EBITDA |
26.79 - 109.03 |
58.95 |
96.6% |
| EPV |
16.47 - 55.50 |
35.98 |
20.0% |
| DDM - Stable |
59.93 - 325.58 |
192.76 |
543.0% |
| DDM - Multi |
91.25 - 384.12 |
147.34 |
391.5% |
SCR.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,422.80 |
| Beta |
1.70 |
| Outstanding shares (mil) |
214.24 |
| Enterprise Value (mil) |
9,494.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.54% |
| Cost of Debt |
14.68% |
| WACC |
8.60% |