SDE.TO
Spartan Delta Corp
Price:  
2.86 
CAD
Volume:  
43,028.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SDE.TO Intrinsic Value

405.90 %
Upside

What is the intrinsic value of SDE.TO?

As of 2025-04-26, the Intrinsic Value of Spartan Delta Corp (SDE.TO) is 14.47 CAD. This SDE.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.86 CAD, the upside of Spartan Delta Corp is 405.90%.

The range of the Intrinsic Value is 10.56 - 19.94 CAD

Is SDE.TO undervalued or overvalued?

Based on its market price of 2.86 CAD and our intrinsic valuation, Spartan Delta Corp (SDE.TO) is undervalued by 405.90%.

2.86 CAD
Stock Price
14.47 CAD
Intrinsic Value
Intrinsic Value Details

SDE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (97.52) - (39.50) (56.28) -2067.8%
DCF (Growth 10y) (168.78) - (445.62) (248.68) -8795.0%
DCF (EBITDA 5y) 10.56 - 19.94 14.47 405.9%
DCF (EBITDA 10y) 67.95 - 148.27 100.24 3404.9%
Fair Value 4.28 - 4.28 4.28 49.81%
P/E 2.34 - 4.24 3.05 6.6%
EV/EBITDA 2.73 - 11.27 6.54 128.6%
EPV 6.94 - 9.75 8.35 191.8%
DDM - Stable 1.23 - 3.30 2.27 -20.7%
DDM - Multi 15.16 - 32.60 20.82 627.8%

SDE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 572.11
Beta 1.74
Outstanding shares (mil) 200.04
Enterprise Value (mil) 717.94
Market risk premium 5.10%
Cost of Equity 11.20%
Cost of Debt 6.43%
WACC 10.06%