As of 2025-12-20, the Intrinsic Value of Stack Capital Group Inc (STCK.TO) is 17.22 CAD. This STCK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.00 CAD, the upside of Stack Capital Group Inc is 14.80%.
The range of the Intrinsic Value is 12.58 - 31.57 CAD
Based on its market price of 15.00 CAD and our intrinsic valuation, Stack Capital Group Inc (STCK.TO) is undervalued by 14.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.58 - 31.57 | 17.22 | 14.8% |
| DCF (Growth 10y) | 12.81 - 29.64 | 16.94 | 13.0% |
| DCF (EBITDA 5y) | 15.27 - 17.56 | 16.52 | 10.2% |
| DCF (EBITDA 10y) | 14.91 - 17.76 | 16.38 | 9.2% |
| Fair Value | 25.42 - 25.42 | 25.42 | 69.50% |
| P/E | 18.71 - 58.13 | 29.87 | 99.2% |
| EV/EBITDA | 35.07 - 62.05 | 51.60 | 244.0% |
| EPV | 4.86 - 5.53 | 5.19 | -65.4% |
| DDM - Stable | 21.08 - 61.05 | 41.06 | 173.8% |
| DDM - Multi | 4.29 - 9.80 | 5.98 | -60.1% |
| Market Cap (mil) | 197.70 |
| Beta | 1.08 |
| Outstanding shares (mil) | 13.18 |
| Enterprise Value (mil) | 166.59 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.48% |
| Cost of Debt | 5.00% |
| WACC | 7.09% |