The Discounted Cash Flow (DCF) valuation of Aquarius AI Inc (AQUA.CN) is (0.23) CAD. With the latest stock price at 0.03 CAD, the upside of Aquarius AI Inc based on DCF is -1010.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.5% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.41) - (0.16) | (0.23) |
| Upside | -1745.4% - -745.4% | -1010.1% |