As of 2025-08-07, the Intrinsic Value of Urbana Corp (URB.TO) is 49.11 CAD. This URB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.82 CAD, the upside of Urbana Corp is 620.10%.
The range of the Intrinsic Value is 39.40 - 65.83 CAD
Based on its market price of 6.82 CAD and our intrinsic valuation, Urbana Corp (URB.TO) is undervalued by 620.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 39.40 - 65.83 | 49.11 | 620.1% |
| DCF (Growth 10y) | 46.61 - 76.68 | 57.70 | 746.0% |
| DCF (EBITDA 5y) | 26.87 - 40.35 | 32.18 | 371.9% |
| DCF (EBITDA 10y) | 35.67 - 51.99 | 42.14 | 517.9% |
| Fair Value | 32.81 - 32.81 | 32.81 | 381.14% |
| P/E | 10.16 - 26.97 | 17.66 | 158.9% |
| EV/EBITDA | 9.27 - 27.27 | 17.02 | 149.5% |
| EPV | 19.04 - 26.82 | 22.93 | 236.2% |
| DDM - Stable | 9.04 - 18.61 | 13.83 | 102.7% |
| DDM - Multi | 21.80 - 36.08 | 27.28 | 299.9% |
| Market Cap (mil) | 282.35 |
| Beta | 0.45 |
| Outstanding shares (mil) | 41.40 |
| Enterprise Value (mil) | 282.52 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.76% |
| Cost of Debt | 4.94% |
| WACC | 6.58% |