As of 2024-12-14, the Intrinsic Value of Wilmington Capital Management Inc (WCM.A.TO) is 2.53 CAD. This WCM.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.30 CAD, the upside of Wilmington Capital Management Inc is 10.20%.

The range of the Intrinsic Value is 2.38 - 2.83 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	2.38 - 2.83	2.53	10.2%
DCF (Growth 10y)	2.32 - 2.69	2.45	6.5%
DCF (EBITDA 5y)	2.50 - 2.82	2.65	15.2%
DCF (EBITDA 10y)	2.52 - 2.91	2.69	16.9%
Fair Value	1.67 - 1.67	1.67	-27.39%
P/E	0.30 - 0.72	0.48	-79.1%
EV/EBITDA	1.90 - 2.67	2.22	-3.6%
EPV	1.45 - 1.19	1.32	-42.7%
DDM - Stable	0.51 - 1.23	0.87	-62.0%
DDM - Multi	6.33 - 7.85	6.89	199.8%