As of 2024-12-15, the Intrinsic Value of Voyager Digital Ltd (VYGR.CN) is (164,954.98) CAD. This VYGR.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.44 CAD, the upside of Voyager Digital Ltd is -1,747,504.50%.

The range of the Intrinsic Value is (414,154.95) - (102,859.84) CAD

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(414,154.95) - (102,859.84)	(164,954.98)	-1747504.5%
DCF (Growth 10y)	(35,970,367,944.16) - (167,178,149,062.98)	(61,942,379,912.32)	-656169278832.2%
DCF (EBITDA 5y)	(253,822.34) - (475,174.53)	(1,747.81)	-123450.0%
DCF (EBITDA 10y)	(88,748,966,952.52) - (191,818,760,165.59)	(1,747.81)	-123450.0%
Fair Value	-0.56 - -0.56	-0.56	-105.97%
P/E	(8.68) - (34.22)	(7.84)	-183.1%
EV/EBITDA	(40.29) - (69.11)	(55.78)	-690.9%
EPV	(0.40) - (0.64)	(0.52)	-105.5%
DDM - Stable	(8.94) - (46.19)	(27.57)	-392.0%
DDM - Multi	(91,948.61) - (371,974.09)	(147,848.87)	-1566295.7%