As of 2025-07-06, the Intrinsic Value of Solution Financial Inc (SFI.TO) is 0.05 CAD. This SFI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.28 CAD, the upside of Solution Financial Inc is -83.60%.
The range of the Intrinsic Value is (0.03) - 0.29 CAD
Based on its market price of 0.28 CAD and our intrinsic valuation, Solution Financial Inc (SFI.TO) is overvalued by 83.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.03) - 0.29 | 0.05 | -83.6% |
| DCF (Growth 10y) | 0.07 - 0.53 | 0.18 | -35.3% |
| DCF (EBITDA 5y) | 0.14 - 0.24 | 0.19 | -32.2% |
| DCF (EBITDA 10y) | 0.20 - 0.32 | 0.26 | -10.0% |
| Fair Value | 0.09 - 0.09 | 0.09 | -68.77% |
| P/E | 0.05 - 0.14 | 0.10 | -64.9% |
| EV/EBITDA | 0.01 - 0.29 | 0.15 | -48.0% |
| EPV | 0.11 - 0.18 | 0.14 | -49.8% |
| DDM - Stable | 0.04 - 0.12 | 0.08 | -72.8% |
| DDM - Multi | 0.02 - 0.05 | 0.03 | -88.7% |
| Market Cap (mil) | 24.41 |
| Beta | 0.28 |
| Outstanding shares (mil) | 85.66 |
| Enterprise Value (mil) | 41.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.59% |
| Cost of Debt | 4.25% |
| WACC | 5.00% |