As of 2025-04-30, the Intrinsic Value of Bloom Health Partners Inc (BLMH.CN) is 0.09 CAD. This BLMH.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.08 CAD, the upside of Bloom Health Partners Inc is 15.50%.
The range of the Intrinsic Value is 0.03 - 0.27 CAD
Based on its market price of 0.08 CAD and our intrinsic valuation, Bloom Health Partners Inc (BLMH.CN) is undervalued by 15.50%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | (0.05) - 0.07 | (0.02) | -129.0% |
DCF (Growth 10y) | 0.03 - 0.27 | 0.09 | 15.5% |
DCF (EBITDA 5y) | (0.10) - (0.10) | (1,234.50) | -123450.0% |
DCF (EBITDA 10y) | (0.08) - (0.07) | (1,234.50) | -123450.0% |
Fair Value | 0.18 - 0.18 | 0.18 | 119.63% |
P/E | 0.08 - 0.08 | 0.08 | 0.5% |
EV/EBITDA | 0.08 - 0.09 | 0.08 | 4.1% |
EPV | 1.14 - 1.25 | 1.19 | 1388.5% |
DDM - Stable | 0.38 - 1.08 | 0.73 | 812.5% |
DDM - Multi | 0.05 - 0.10 | 0.06 | -21.8% |
Market Cap (mil) | 5.87 |
Beta | 0.32 |
Outstanding shares (mil) | 73.32 |
Enterprise Value (mil) | 15.21 |
Market risk premium | 5.10% |
Cost of Equity | 6.70% |
Cost of Debt | 5.00% |
WACC | 4.46% |