DREAM Unlimited Corp
TSX:DRM

Watchlist Manager
DREAM Unlimited Corp Logo
DREAM Unlimited Corp
TSX:DRM
Watchlist
Price: 19.72 CAD 1.34% Market Closed
Market Cap: 805.8m CAD

Intrinsic Value

The intrinsic value of one DRM stock under the Base Case scenario is 36.36 CAD. Compared to the current market price of 19.72 CAD, DREAM Unlimited Corp is Undervalued by 46%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DRM Intrinsic Value
36.36 CAD
Undervaluation 46%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
DREAM Unlimited Corp

What is Valuation History?
Ask AI Assistant
What other research platforms think about DRM?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is DRM valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for DREAM Unlimited Corp.

Explain Valuation
Compare DRM to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DRM?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
DREAM Unlimited Corp

Current Assets 335.1m
Cash & Short-Term Investments 75.7m
Receivables 242.8m
Other Current Assets 16.6m
Non-Current Assets 3.6B
Long-Term Investments 2.6B
PP&E 86.2m
Intangibles 12m
Other Non-Current Assets 894m
Current Liabilities 230.2m
Accounts Payable 73.3m
Accrued Liabilities 109.7m
Other Current Liabilities 47.2m
Non-Current Liabilities 2.2B
Long-Term Debt 1.9B
Other Non-Current Liabilities 283.8m
Efficiency

Free Cash Flow Analysis
DREAM Unlimited Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
DREAM Unlimited Corp

Revenue
443.5m CAD
Cost of Revenue
-293.3m CAD
Gross Profit
150.2m CAD
Operating Expenses
-61.4m CAD
Operating Income
88.8m CAD
Other Expenses
-7.5m CAD
Net Income
81.3m CAD
Fundamental Scores

DRM Profitability Score
Profitability Due Diligence

DREAM Unlimited Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Healthy Gross Margin
Healthy Net Margin
Sustainable 3Y Average Gross Margin
46/100
Profitability
Score

DREAM Unlimited Corp's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

DRM Solvency Score
Solvency Due Diligence

DREAM Unlimited Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Low Altman Z-Score
39/100
Solvency
Score

DREAM Unlimited Corp's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DRM Price Targets Summary
DREAM Unlimited Corp

Wall Street analysts forecast DRM stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DRM is 33.15 CAD with a low forecast of 27.27 CAD and a high forecast of 39.9 CAD.

Lowest
Price Target
27.27 CAD
38% Upside
Average
Price Target
33.15 CAD
68% Upside
Highest
Price Target
39.9 CAD
102% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DRM is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DRM stock?

The intrinsic value of one DRM stock under the Base Case scenario is 36.36 CAD.

Is DRM stock undervalued or overvalued?

Compared to the current market price of 19.72 CAD, DREAM Unlimited Corp is Undervalued by 46%.

Back to Top