Is VHI.TO undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of Vitalhub Corp (VHI.TO) is 4.38 CAD. This VHI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.14 CAD, the upside of Vitalhub Corp is -52.10%. This means that VHI.TO is overvalued by 52.10%.
The range of the Intrinsic Value is 3.52 - 6.59 CAD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 3.52 - 6.59 | 4.38 | -52.1% |
DCF (Growth 10y) | 5.53 - 11.41 | 7.18 | -21.5% |
DCF (EBITDA 5y) | 6.42 - 6.78 | 6.59 | -27.9% |
DCF (EBITDA 10y) | 8.87 - 10.04 | 9.43 | 3.2% |
Fair Value | 1.41 - 1.41 | 1.41 | -84.55% |
P/E | 9.14 - 9.14 | 9.14 | 0.0% |
EV/EBITDA | 9.13 - 9.14 | 9.14 | -0.1% |
EPV | 3.28 - 3.73 | 3.51 | -61.6% |
DDM - Stable | 0.63 - 2.10 | 1.37 | -85.0% |
DDM - Multi | 2.78 - 7.13 | 4.00 | -56.3% |
Market Cap (mil) | 509.83 |
Beta | 0.75 |
Outstanding shares (mil) | 55.78 |
Enterprise Value (mil) | 428.75 |
Market risk premium | 5.10% |
Cost of Equity | 8.33% |
Cost of Debt | 5.00% |
WACC | 8.33% |