C

Canlan Ice Sports Corp
TSX:ICE

Watchlist Manager
Canlan Ice Sports Corp
TSX:ICE
Watchlist
Price: 3.7 CAD -7.5% Market Closed
Market Cap: 49.4m CAD

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 18, 2025.

Estimated DCF Value of one ICE stock is 10.47 CAD. Compared to the current market price of 3.7 CAD, the stock is Undervalued by 65%.

ICE DCF Value
Base Case
10.47 CAD
Undervaluation 65%
DCF Value
Price
C
Worst Case
Base Case
Best Case
DCF Value: 10.47 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 24.3m CAD. The present value of the terminal value is 141.2m CAD. The total present value equals 165.5m CAD.
Forecast Period
Years
Discount Rate
%
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 165.5m CAD
+ Cash & Equivalents 19.8m CAD
Firm Value 185.3m CAD
- Debt 45.6m CAD
Equity Value 139.7m CAD
/ Shares Outstanding 13.3m
ICE DCF Value 10.47 CAD
Undervalued by 65%

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
115.8m 189.1m
Operating Income
714.7k 19.7m
FCFF
706.7k 14.1m

What is the DCF value of one ICE stock?

Estimated DCF Value of one ICE stock is 10.47 CAD. Compared to the current market price of 3.7 CAD, the stock is Undervalued by 65%.

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, Canlan Ice Sports Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 165.5m 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 10.47 CAD per share.

Back to Top
//