As of 2025-05-20, the Intrinsic Value of WELL Health Technologies Corp (WELL.TO) is 15.18 CAD. This WELL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 4.19 CAD, the upside of WELL Health Technologies Corp is 262.20%.
The range of the Intrinsic Value is 6.82 - 166.51 CAD
Based on its market price of 4.19 CAD and our intrinsic valuation, WELL Health Technologies Corp (WELL.TO) is undervalued by 262.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (20.92) - (2.71) | (3.67) | -187.5% |
| DCF (Growth 10y) | 6.82 - 166.51 | 15.18 | 262.2% |
| DCF (EBITDA 5y) | 1.61 - 2.38 | 1.97 | -53.0% |
| DCF (EBITDA 10y) | 7.17 - 10.34 | 8.62 | 105.8% |
| Fair Value | 3.22 - 3.22 | 3.22 | -23.07% |
| P/E | 1.15 - 1.86 | 1.51 | -63.9% |
| EV/EBITDA | (0.57) - (0.40) | (0.48) | -111.4% |
| EPV | 3.96 - 6.60 | 5.28 | 26.0% |
| DDM - Stable | 1.53 - 11.61 | 6.57 | 56.8% |
| DDM - Multi | 8.46 - 52.11 | 14.78 | 252.7% |
| Market Cap (mil) | 1,059.69 |
| Beta | 1.61 |
| Outstanding shares (mil) | 252.91 |
| Enterprise Value (mil) | 1,401.17 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.34% |
| Cost of Debt | 5.58% |
| WACC | 6.27% |