Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
RAY.A Stingray Group Inc
Stingray Group Inc banner

Stingray Group Inc
TSX:RAY.A

Watchlist Manager
Stingray Group Inc Logo
Stingray Group Inc
TSX:RAY.A
Watchlist
Price: 16.2 CAD 2.34% Market Closed
Market Cap: CA$434.4m
Write Note Create Alert

DCF Value

The DCF Value for Stingray Group Inc (RAY.A) under the Base Case is CAD. Compared with the current market price of 16.2 CAD, the stock appears .

Key assumptions
RAY.A DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 5.9%
Operating Margin 25.7%25%
Cash Flow Conversion 88%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 8.6%
Exit Multiple 1.8x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue RAY.A Research

Summary
RAY.A intrinsic value, competitors valuation, and company profile.
DCF Valuation
RAY.A stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RAY.A stock valuation using valuation multiples.
Wall St Estimates
RAY.A price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
RAY.A stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Stingray Group Inc listings:
TSX • CAD
RAY.B
 TSX • CAD
RAY
 OTC • USD
RAYGF