URB.TO
Urbana Corp
Price:  
6.57 
CAD
Volume:  
145.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

URB.TO Intrinsic Value

638.50 %
Upside

What is the intrinsic value of URB.TO?

As of 2025-07-07, the Intrinsic Value of Urbana Corp (URB.TO) is 48.52 CAD. This URB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.57 CAD, the upside of Urbana Corp is 638.50%.

The range of the Intrinsic Value is 38.74 - 65.60 CAD

Is URB.TO undervalued or overvalued?

Based on its market price of 6.57 CAD and our intrinsic valuation, Urbana Corp (URB.TO) is undervalued by 638.50%.

6.57 CAD
Stock Price
48.52 CAD
Intrinsic Value
Intrinsic Value Details

URB.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.74 - 65.60 48.52 638.5%
DCF (Growth 10y) 45.79 - 76.40 56.98 767.3%
DCF (EBITDA 5y) 25.20 - 41.07 32.09 388.5%
DCF (EBITDA 10y) 34.05 - 52.66 41.94 538.3%
Fair Value 32.81 - 32.81 32.81 399.45%
P/E 10.32 - 27.17 17.73 169.8%
EV/EBITDA 8.34 - 26.81 16.30 148.0%
EPV 18.72 - 26.74 22.73 245.9%
DDM - Stable 8.81 - 18.52 13.67 108.0%
DDM - Multi 21.15 - 35.88 26.72 306.7%

URB.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 272.00
Beta 0.34
Outstanding shares (mil) 41.40
Enterprise Value (mil) 272.17
Market risk premium 5.10%
Cost of Equity 8.90%
Cost of Debt 4.94%
WACC 6.65%