As of 2025-06-28, the Intrinsic Value of Vecima Networks Inc (VCM.TO) is 15.73 CAD. This VCM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.26 CAD, the upside of Vecima Networks Inc is 69.80%.
The range of the Intrinsic Value is 10.05 - 29.44 CAD
Based on its market price of 9.26 CAD and our intrinsic valuation, Vecima Networks Inc (VCM.TO) is undervalued by 69.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.25) - (1.27) | (1.96) | -121.2% |
| DCF (Growth 10y) | 10.05 - 29.44 | 15.73 | 69.8% |
| DCF (EBITDA 5y) | 31.23 - 43.11 | 37.53 | 305.3% |
| DCF (EBITDA 10y) | 41.08 - 61.57 | 51.31 | 454.1% |
| Fair Value | 3.80 - 3.80 | 3.80 | -58.92% |
| P/E | 4.18 - 26.72 | 13.21 | 42.7% |
| EV/EBITDA | 17.21 - 43.29 | 30.62 | 230.6% |
| EPV | 6.67 - 9.45 | 8.06 | -13.0% |
| DDM - Stable | 1.33 - 4.41 | 2.87 | -69.0% |
| DDM - Multi | 20.09 - 46.39 | 27.48 | 196.8% |
| Market Cap (mil) | 225.11 |
| Beta | 0.70 |
| Outstanding shares (mil) | 24.31 |
| Enterprise Value (mil) | 292.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.05% |
| Cost of Debt | 8.35% |
| WACC | 8.55% |