As of 2025-07-03, the Intrinsic Value of Spartan Delta Corp (SDE.TO) is 18.25 CAD. This SDE.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.81 CAD, the upside of Spartan Delta Corp is 379.00%.
The range of the Intrinsic Value is 16.31 - 21.16 CAD
Based on its market price of 3.81 CAD and our intrinsic valuation, Spartan Delta Corp (SDE.TO) is undervalued by 379.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (84.81) - (36.76) | (51.29) | -1446.1% |
| DCF (Growth 10y) | (154.61) - (375.16) | (221.27) | -5907.7% |
| DCF (EBITDA 5y) | 16.31 - 21.16 | 18.25 | 379.0% |
| DCF (EBITDA 10y) | 96.46 - 144.70 | 116.11 | 2947.6% |
| Fair Value | 2.24 - 2.24 | 2.24 | -41.22% |
| P/E | 1.10 - 4.66 | 2.85 | -25.3% |
| EV/EBITDA | 3.75 - 14.07 | 8.66 | 127.4% |
| EPV | 7.54 - 10.05 | 8.79 | 130.8% |
| DDM - Stable | 0.68 - 1.90 | 1.29 | -66.2% |
| DDM - Multi | 15.21 - 34.12 | 21.15 | 455.0% |
| Market Cap (mil) | 762.15 |
| Beta | 1.63 |
| Outstanding shares (mil) | 200.04 |
| Enterprise Value (mil) | 808.18 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.76% |
| Cost of Debt | 7.39% |
| WACC | 10.07% |