The range of the Intrinsic Value is (1,752.82) - (104.92) USD.
Note: result may not be accurate due to the invalid valuation result of DCF model.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (1,752.82) - (104.92) | (196.14) | -1231.8% | |
Peter Lynch Fair Value | -33.28 - -33.28 | -33.28 | -292.06% | |
P/E Multiples | (208.62) - (233.12) | (206.02) | -1288.8% | |
EV/EBITDA Multiples | 10.38 - 17.75 | 13.24 | -23.6% |
Market Cap (mil) | 254 |
Beta | 0.83 |
Outstanding shares (mil) | 15 |
Enterprise Value (mil) | 192 |
Market risk premium | 5.1% |
Cost of Equity | 8.2% |
Cost of Debt | 5% |
WACC | 6.1% |