As of 2025-06-29, the Intrinsic Value of Spartan Delta Corp (SDE.V) is 78.23 CAD. This SDE.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.18 CAD, the upside of Spartan Delta Corp is 856.40%.
The range of the Intrinsic Value is 65.03 - 97.38 CAD
Based on its market price of 8.18 CAD and our intrinsic valuation, Spartan Delta Corp (SDE.V) is undervalued by 856.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 65.03 - 97.38 | 78.23 | 856.4% |
| DCF (Growth 10y) | 248.82 - 383.44 | 303.59 | 3611.4% |
| DCF (EBITDA 5y) | 68.39 - 77.82 | 72.95 | 791.8% |
| DCF (EBITDA 10y) | 194.17 - 234.90 | 213.45 | 2509.4% |
| Fair Value | 19.63 - 19.63 | 19.63 | 140.03% |
| P/E | 19.55 - 27.55 | 23.79 | 190.8% |
| EV/EBITDA | 7.95 - 21.61 | 13.89 | 69.8% |
| EPV | (17.50) - (20.49) | (19.00) | -332.2% |
| DDM - Stable | 25.55 - 50.26 | 37.90 | 363.4% |
| DDM - Multi | 101.14 - 165.35 | 126.38 | 1445.0% |
| Market Cap (mil) | 529.82 |
| Beta | 2.89 |
| Outstanding shares (mil) | 64.77 |
| Enterprise Value (mil) | 937.29 |
| Market risk premium | 4.74% |
| Cost of Equity | 12.26% |
| Cost of Debt | 5.00% |
| WACC | 8.87% |