As of 2025-09-15, the Intrinsic Value of Sleep Country Canada Holdings Inc (ZZZ.TO) is 41.92 CAD. This ZZZ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.99 CAD, the upside of Sleep Country Canada Holdings Inc is 19.80%.
The range of the Intrinsic Value is 32.96 - 55.63 CAD
Based on its market price of 34.99 CAD and our intrinsic valuation, Sleep Country Canada Holdings Inc (ZZZ.TO) is undervalued by 19.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.96 - 55.63 | 41.92 | 19.8% |
| DCF (Growth 10y) | 41.22 - 66.09 | 51.09 | 46.0% |
| DCF (EBITDA 5y) | 24.43 - 37.17 | 28.94 | -17.3% |
| DCF (EBITDA 10y) | 33.84 - 48.87 | 39.40 | 12.6% |
| Fair Value | 15.35 - 15.35 | 15.35 | -56.12% |
| P/E | 29.00 - 36.95 | 33.69 | -3.7% |
| EV/EBITDA | 27.41 - 43.36 | 32.46 | -7.2% |
| EPV | 49.07 - 65.15 | 57.11 | 63.2% |
| DDM - Stable | 17.47 - 34.64 | 26.06 | -25.5% |
| DDM - Multi | 24.24 - 36.94 | 29.24 | -16.4% |
| Market Cap (mil) | 1,186.16 |
| Beta | 0.66 |
| Outstanding shares (mil) | 33.90 |
| Enterprise Value (mil) | 1,654.47 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.49% |
| Cost of Debt | 4.43% |
| WACC | 6.26% |