O

Olympia Financial Group Inc
TSX:OLY

Watchlist Manager
Olympia Financial Group Inc
TSX:OLY
Watchlist
Price: 100.9 CAD -2.04% Market Closed
Market Cap: 242.8m CAD
Have any thoughts about
Olympia Financial Group Inc?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 26, 2024.

Estimated DCF Value of one OLY stock is 108.96 CAD. Compared to the current market price of 100.9 CAD, the stock is Undervalued by 7%.

OLY DCF Value
Base Case
108.96 CAD
Undervaluation 7%
DCF Value
Price
O
Worst Case
Base Case
Best Case
108.96
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 108.96 CAD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 68.7m CAD. The present value of the terminal value is 193.5m CAD. The total present value equals 262.2m CAD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 262.2m CAD
Equity Value 262.2m CAD
/ Shares Outstanding 2.4m
OLY DCF Value 108.96 CAD
Undervalued by 7%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
262.2m CAD
/
Number of Shares
2.4m
=
DCF Value
108.96 CAD

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
78.9m 99.2m
Net Income
16.6m 21m
FCFE
15m 18.3m

See Also

Discover More

What is the DCF value of one OLY stock?

Estimated DCF Value of one OLY stock is 108.96 CAD. Compared to the current market price of 100.9 CAD, the stock is Undervalued by 7%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Olympia Financial Group Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 262.2m CAD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 108.96 CAD per share.

Back to Top
//