What is the intrinsic value of VCM.TO?

As of 2025-09-17, the Intrinsic Value of Vecima Networks Inc (VCM.TO) is 15.40 CAD. This VCM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.79 CAD, the upside of Vecima Networks Inc is 57.30%.

The range of the Intrinsic Value is 10.49 - 26.57 CAD

Is VCM.TO undervalued or overvalued?

Based on its market price of 9.79 CAD and our intrinsic valuation, Vecima Networks Inc (VCM.TO) is undervalued by 57.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	10.49 - 26.57	15.40	57.3%
DCF (Growth 10y)	30.34 - 71.65	43.01	339.3%
DCF (EBITDA 5y)	47.07 - 57.89	52.87	440.1%
DCF (EBITDA 10y)	66.60 - 90.05	78.26	699.4%
Fair Value	3.80 - 3.80	3.80	-61.14%
P/E	5.26 - 34.89	18.13	85.2%
EV/EBITDA	19.59 - 45.14	29.30	199.3%
EPV	5.82 - 8.53	7.18	-26.7%
DDM - Stable	1.15 - 3.51	2.33	-76.2%
DDM - Multi	26.15 - 56.04	35.07	258.2%