As of 2024-12-12, the Intrinsic Value of Spartan Delta Corp (SDE.TO) is
29.57 CAD. This SDE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.11 CAD, the upside of Spartan Delta Corp is
850.90%.
The range of the Intrinsic Value is 25.75 - 34.90 CAD
29.57 CAD
Intrinsic Value
SDE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.75 - 34.90 |
29.57 |
850.9% |
| DCF (Growth 10y) |
27.89 - 36.86 |
31.66 |
917.9% |
| DCF (EBITDA 5y) |
21.92 - 28.59 |
24.35 |
682.9% |
| DCF (EBITDA 10y) |
25.42 - 32.38 |
28.12 |
804.3% |
| Fair Value |
20.11 - 20.11 |
20.11 |
546.74% |
| P/E |
7.56 - 24.44 |
14.66 |
371.3% |
| EV/EBITDA |
3.37 - 26.39 |
12.44 |
300.1% |
| EPV |
14.62 - 18.37 |
16.49 |
430.3% |
| DDM - Stable |
4.60 - 8.35 |
6.48 |
108.3% |
| DDM - Multi |
16.83 - 24.30 |
19.92 |
540.5% |
SDE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
539.93 |
| Beta |
1.66 |
| Outstanding shares (mil) |
173.61 |
| Enterprise Value (mil) |
671.88 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.95% |
| Cost of Debt |
5.37% |
| WACC |
10.21% |