BYL.TO
Baylin Technologies Inc
Price:  
0.22 
CAD
Volume:  
7,200.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BYL.TO Intrinsic Value

61.40 %
Upside

What is the intrinsic value of BYL.TO?

As of 2025-06-16, the Intrinsic Value of Baylin Technologies Inc (BYL.TO) is 0.35 CAD. This BYL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.22 CAD, the upside of Baylin Technologies Inc is 61.40%.

The range of the Intrinsic Value is 0.16 - 0.88 CAD

Is BYL.TO undervalued or overvalued?

Based on its market price of 0.22 CAD and our intrinsic valuation, Baylin Technologies Inc (BYL.TO) is undervalued by 61.40%.

0.22 CAD
Stock Price
0.35 CAD
Intrinsic Value
Intrinsic Value Details

BYL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.16 - 0.88 0.35 61.4%
DCF (Growth 10y) 0.38 - 1.44 0.66 205.5%
DCF (EBITDA 5y) 0.09 - 0.29 0.16 -24.0%
DCF (EBITDA 10y) 0.28 - 0.59 0.39 81.7%
Fair Value -0.24 - -0.24 -0.24 -209.53%
P/E (1.10) - (0.88) (1.00) -564.4%
EV/EBITDA (0.12) - (0.06) (0.10) -146.2%
EPV 0.80 - 1.10 0.95 342.9%
DDM - Stable (0.35) - (1.47) (0.91) -523.2%
DDM - Multi 0.07 - 0.25 0.11 -48.1%

BYL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32.59
Beta 0.64
Outstanding shares (mil) 151.56
Enterprise Value (mil) 58.58
Market risk premium 5.10%
Cost of Equity 10.15%
Cost of Debt 6.91%
WACC 8.34%