Is STCK.TO undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Stack Capital Group Inc (STCK.TO) is 26.15 CAD. This STCK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.00 CAD, the upside of Stack Capital Group Inc is 137.70%. This means that STCK.TO is undervalued by 137.70%.

The range of the Intrinsic Value is 22.47 - 31.54 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	22.47 - 31.54	26.15	137.7%
DCF (Growth 10y)	25.23 - 34.59	29.04	164.0%
DCF (EBITDA 5y)	23.33 - 30.91	25.75	134.1%
DCF (EBITDA 10y)	25.93 - 34.04	28.70	160.9%
Fair Value	-0.87 - -0.87	-0.87	-107.87%
P/E	(1.75) - 18.43	6.70	-39.1%
EV/EBITDA	(0.82) - 26.68	12.75	15.9%
EPV	(0.71) - (1.11)	(0.91)	-108.3%
DDM - Stable	(1.05) - (2.04)	(1.55)	-114.1%
DDM - Multi	10.29 - 15.97	12.55	14.1%