Is AQB undervalued or overvalued?
As of 2025-03-22, the Intrinsic Value of AquaBounty Technologies Inc (AQB) is 40.09 USD. This AQB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.57 USD, the upside of AquaBounty Technologies Inc is 6,933.50%. This means that AQB is undervalued by 6,933.50%.
The range of the Intrinsic Value is 31.62 - 54.72 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.62 - 54.72 | 40.09 | 6933.5% |
| DCF (Growth 10y) | (2.71) - (11.44) | (5.85) | -1125.5% |
| DCF (EBITDA 5y) | 45.50 - 61.62 | 54.18 | 9405.4% |
| DCF (EBITDA 10y) | 9.87 - 13.04 | 11.47 | 1912.1% |
| Fair Value | -94.96 - -94.96 | -94.96 | -16,760.26% |
| P/E | (405.30) - (584.98) | (511.38) | -89815.6% |
| EV/EBITDA | (57.58) - 210.44 | 32.27 | 5561.9% |
| EPV | (134.86) - (194.55) | (164.71) | -28996.2% |
| DDM - Stable | (59.33) - (103.84) | (81.58) | -14412.8% |
| DDM - Multi | (3.15) - (4.40) | (3.68) | -744.9% |
| Market Cap (mil) | 2.21 |
| Beta | 0.82 |
| Outstanding shares (mil) | 3.87 |
| Enterprise Value (mil) | 7.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 19.94% |
| Cost of Debt | 5.50% |
| WACC | 7.64% |