Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
Canada
/
Capital Goods
/
Zedcor
ZDC
Zedcor
Cyclical Reliance Will Squeeze Margins Yet Uncover Modest Promise
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 5 Analysts
Published
24 Aug 25
Updated
24 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
CA$5.00
12.8% undervalued
intrinsic discount
24 Aug
CA$4.36
1Y
162.7%
7D
6.9%
Loading
1Y
162.7%
7D
6.9%
Author's Valuation
CA$5.0
12.8% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
CA$5.0
12.8% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-33m
196m
2014
2017
2020
2023
2025
2026
2028
Revenue CA$195.6m
Earnings CA$38.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
35.13%
Trade Distributors revenue growth rate
0.31%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
7.08%
Calculation
CA$37.96m
Earnings '28
x
22.40x
PE Ratio '28
=
CA$850.35m
Market Cap '28
CA$850.35m
Market Cap '28
/
138.55m
No. shares '28
=
CA$6.14
Share Price '28
CA$6.14
Share Price '28
Discounted to 2025 @ 7.07% p.a.
=
CA$5.00
Fair Value '25
