What is the intrinsic value of SMA.TO?

As of 2025-04-29, the Intrinsic Value of Standard Mercantile Acquisition Corp (SMA.TO) is 0.97 CAD. This SMA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.25 CAD, the upside of Standard Mercantile Acquisition Corp is 286.40%.

The range of the Intrinsic Value is 0.79 - 1.27 CAD

Is SMA.TO undervalued or overvalued?

Based on its market price of 0.25 CAD and our intrinsic valuation, Standard Mercantile Acquisition Corp (SMA.TO) is undervalued by 286.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.79 - 1.27	0.97	286.4%
DCF (Growth 10y)	0.88 - 1.37	1.06	322.9%
DCF (EBITDA 5y)	0.27 - 0.27	0.27	7.7%
DCF (EBITDA 10y)	0.36 - 0.36	0.36	42.8%
Fair Value	2.00 - 2.00	2.00	700.02%
P/E	0.25 - 0.25	0.25	-0.2%
EV/EBITDA	0.25 - 0.25	0.25	-0.0%
EPV	2.31 - 2.36	2.33	833.5%
DDM - Stable	4.04 - 28.84	16.44	6476.7%
DDM - Multi	4.83 - 20.23	7.18	2772.7%