As of 2025-07-08, the Intrinsic Value of Advantex Marketing International Inc (ADX.CN) is 0.01 CAD. This ADX.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 CAD, the upside of Advantex Marketing International Inc is 33.90%.
The range of the Intrinsic Value is (0.02) - 0.11 CAD
Based on its market price of 0.01 CAD and our intrinsic valuation, Advantex Marketing International Inc (ADX.CN) is undervalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.02) - 0.11 | 0.01 | 33.9% |
| DCF (Growth 10y) | (0.01) - 0.14 | 0.02 | 280.1% |
| DCF (EBITDA 5y) | (0.05) - (0.04) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.03) - (0.01) | (1,234.50) | -123450.0% |
| Fair Value | -0.04 - -0.04 | -0.04 | -875.63% |
| P/E | (0.02) - (0.06) | (0.04) | -999.7% |
| EV/EBITDA | (0.06) - (0.04) | (0.05) | -1179.6% |
| EPV | (0.07) - (0.08) | (0.07) | -1579.8% |
| DDM - Stable | (0.01) - (0.18) | (0.10) | -2049.7% |
| DDM - Multi | (0.01) - (0.19) | (0.02) | -582.8% |
| Market Cap (mil) | 1.33 |
| Beta | - |
| Outstanding shares (mil) | 265.39 |
| Enterprise Value (mil) | 20.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 23.02% |
| Cost of Debt | 8.48% |
| WACC | 7.52% |