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%.
Based on the latest price of 0.03 CAD and our DCF valuation, Aquarius AI Inc (AQUA.CN) is a sell. selling AQUA.CN stocks now will result in a potential gain of 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% |