As of 2024-12-15, the Intrinsic Value of AquaBounty Technologies Inc (AQB) is
29.56 USD. This AQB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.61 USD, the upside of AquaBounty Technologies Inc is
4,730.70%.
The range of the Intrinsic Value is 23.04 - 41.20 USD
29.56 USD
Intrinsic Value
AQB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.04 - 41.20 |
29.56 |
4730.7% |
| DCF (Growth 10y) |
(1.61) - (8.46) |
(4.01) |
-754.9% |
| DCF (EBITDA 5y) |
46.29 - 59.14 |
52.92 |
8547.6% |
| DCF (EBITDA 10y) |
9.15 - 11.95 |
10.50 |
1615.7% |
| Fair Value |
-94.96 - -94.96 |
-94.96 |
-15,616.91% |
| P/E |
(305.67) - (283.50) |
(330.68) |
-54132.9% |
| EV/EBITDA |
(62.22) - 97.91 |
2.22 |
263.4% |
| EPV |
(98.64) - (147.06) |
(122.85) |
-20173.0% |
| DDM - Stable |
(49.81) - (94.67) |
(72.24) |
-11904.0% |
| DDM - Multi |
(2.69) - (4.12) |
(3.26) |
-633.2% |
AQB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.08 |
| Beta |
0.07 |
| Outstanding shares (mil) |
5.04 |
| Enterprise Value (mil) |
8.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
17.68% |
| Cost of Debt |
5.50% |
| WACC |
7.92% |