What is the intrinsic value of WCM.A.TO?

As of 2025-07-11, the Intrinsic Value of Wilmington Capital Management Inc (WCM.A.TO) is 2.74 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 19.30%.

The range of the Intrinsic Value is 2.73 - 2.75 CAD

Is WCM.A.TO undervalued or overvalued?

Based on its market price of 2.30 CAD and our intrinsic valuation, Wilmington Capital Management Inc (WCM.A.TO) is undervalued by 19.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.73 - 2.75	2.74	19.3%
DCF (Growth 10y)	2.39 - 2.10	2.28	-0.8%
DCF (EBITDA 5y)	2.92 - 3.14	2.97	29.2%
DCF (EBITDA 10y)	2.64 - 2.64	2.64	14.7%
Fair Value	-2.12 - -2.12	-2.12	-192.26%
P/E	(0.43) - (0.44)	(0.43)	-118.6%
EV/EBITDA	2.33 - 3.85	2.77	20.5%
EPV	1.53 - 1.03	1.28	-44.3%
DDM - Stable	(0.63) - (1.34)	(0.98)	-142.7%
DDM - Multi	(0.01) - (0.02)	(0.01)	-100.5%