As of 2025-05-14, the Intrinsic Value of Redishred Capital Corp (Pre-Merger) (KUT.V) is 5.99 CAD. This KUT.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.96 CAD, the upside of Redishred Capital Corp (Pre-Merger) is 20.70%.
The range of the Intrinsic Value is 2.36 - 60.22 CAD
Based on its market price of 4.96 CAD and our intrinsic valuation, Redishred Capital Corp (Pre-Merger) (KUT.V) is undervalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.36 - 60.22 | 5.99 | 20.7% |
| DCF (Growth 10y) | 4.47 - 89.24 | 9.82 | 97.9% |
| DCF (EBITDA 5y) | 4.48 - 6.27 | 5.26 | 6.0% |
| DCF (EBITDA 10y) | 6.09 - 10.08 | 7.79 | 57.0% |
| Fair Value | 0.95 - 0.95 | 0.95 | -80.84% |
| P/E | 0.33 - 0.62 | 0.50 | -90.0% |
| EV/EBITDA | 4.93 - 6.82 | 5.69 | 14.6% |
| EPV | 5.84 - 12.88 | 9.36 | 88.7% |
| DDM - Stable | 0.33 - 3.16 | 1.74 | -64.8% |
| DDM - Multi | 1.78 - 13.83 | 3.21 | -35.4% |
| Market Cap (mil) | 91.31 |
| Beta | 0.01 |
| Outstanding shares (mil) | 18.41 |
| Enterprise Value (mil) | 127.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.06% |
| Cost of Debt | 6.85% |
| WACC | 7.20% |