VCM.TO
Vecima Networks Inc
Price:  
22.00 
CAD
Volume:  
22,112.00
Canada | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCM.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Vecima Networks Inc (VCM.TO) is 5.12 CAD. This VCM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.00 CAD, the upside of Vecima Networks Inc is %.

The range of the Intrinsic Value is 1.88 - 22.22 CAD

22.00 CAD
Stock Price
5.12 CAD
Intrinsic Value
Intrinsic Value Details

VCM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.88 - 22.22 5.12 -76.7%
DCF (Growth 10y) 30.77 - 178.91 54.36 147.1%
DCF (EBITDA 5y) 52.71 - 65.52 60.64 175.6%
DCF (EBITDA 10y) 75.15 - 102.21 90.15 309.8%
Fair Value 15.32 - 15.32 15.32 -30.36%
P/E 13.85 - 38.52 23.45 6.6%
EV/EBITDA 19.93 - 52.80 28.75 30.7%
EPV 4.06 - 6.63 5.35 -75.7%
DDM - Stable 7.85 - 50.45 29.15 32.5%
DDM - Multi 38.81 - 189.37 63.93 190.6%

VCM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 534.86
Beta -0.04
Outstanding shares (mil) 24.31
Enterprise Value (mil) 591.56
Market risk premium 5.10%
Cost of Equity 6.78%
Cost of Debt 4.90%
WACC 6.58%