As of 2025-12-20, the Intrinsic Value of Avcorp Industries Inc (AVP.TO) is 0.70 CAD. This AVP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.11 CAD, the upside of Avcorp Industries Inc is 570.30%.
The range of the Intrinsic Value is 0.25 - 8.81 CAD
Based on its market price of 0.11 CAD and our intrinsic valuation, Avcorp Industries Inc (AVP.TO) is undervalued by 570.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.25 - 8.81 | 0.70 | 570.3% |
| DCF (Growth 10y) | 0.30 - 9.05 | 0.77 | 629.5% |
| DCF (EBITDA 5y) | 0.19 - 0.62 | 0.41 | 291.3% |
| DCF (EBITDA 10y) | 0.26 - 0.79 | 0.52 | 392.1% |
| Fair Value | -0.32 - -0.32 | -0.32 | -401.38% |
| P/E | (0.84) - 0.07 | (0.48) | -558.9% |
| EV/EBITDA | (0.31) - 0.12 | (0.12) | -212.0% |
| EPV | (0.54) - (0.72) | (0.63) | -700.4% |
| DDM - Stable | (0.47) - (1.63) | (1.05) | -1102.8% |
| DDM - Multi | 0.11 - 0.33 | 0.17 | 63.7% |
| Market Cap (mil) | 38.95 |
| Beta | 1.84 |
| Outstanding shares (mil) | 370.93 |
| Enterprise Value (mil) | 142.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.63% |
| Cost of Debt | 5.50% |
| WACC | 5.58% |