VCM.TO
Vecima Networks Inc
Price:  
12.90 
CAD
Volume:  
22,112.00
Canada | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCM.TO Intrinsic Value

98.10 %
Upside

As of 2025-02-06, the Intrinsic Value of Vecima Networks Inc (VCM.TO) is 25.56 CAD. This VCM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.90 CAD, the upside of Vecima Networks Inc is 98.10%.

The range of the Intrinsic Value is 12.32 - 318.34 CAD

12.90 CAD
Stock Price
25.56 CAD
Intrinsic Value
Intrinsic Value Details

VCM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.32 - 318.34 25.56 98.1%
DCF (Growth 10y) 63.08 - 1,527.15 126.39 879.8%
DCF (EBITDA 5y) 62.04 - 87.63 74.05 474.0%
DCF (EBITDA 10y) 97.78 - 156.23 123.84 860.0%
Fair Value 20.35 - 20.35 20.35 57.77%
P/E 17.67 - 30.76 24.29 88.3%
EV/EBITDA 26.72 - 69.73 47.18 265.8%
EPV 8.40 - 15.17 11.79 -8.6%
DDM - Stable 9.42 - 134.44 71.93 457.6%
DDM - Multi 42.34 - 488.63 79.22 514.1%

VCM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 313.60
Beta 0.45
Outstanding shares (mil) 24.31
Enterprise Value (mil) 365.38
Market risk premium 5.10%
Cost of Equity 7.30%
Cost of Debt 6.47%
WACC 6.94%