As of 2024-12-15, the Intrinsic Value of Baylin Technologies Inc (BYL.TO) is
0.18 CAD. This BYL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.45 CAD, the upside of Baylin Technologies Inc is
-61.00%.
The range of the Intrinsic Value is 0.04 - 0.60 CAD
BYL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.04 - 0.60 |
0.18 |
-61.0% |
| DCF (Growth 10y) |
0.38 - 1.62 |
0.67 |
49.2% |
| DCF (EBITDA 5y) |
0.02 - 0.07 |
0.04 |
-90.2% |
| DCF (EBITDA 10y) |
0.21 - 0.34 |
0.27 |
-40.4% |
| Fair Value |
-0.68 - -0.68 |
-0.68 |
-250.45% |
| P/E |
(2.56) - (2.31) |
(2.68) |
-695.8% |
| EV/EBITDA |
(0.56) - (0.60) |
(0.57) |
-226.9% |
| EPV |
0.41 - 0.59 |
0.50 |
11.0% |
| DDM - Stable |
(1.36) - (5.21) |
(3.29) |
-830.2% |
| DDM - Multi |
0.02 - 0.06 |
0.03 |
-93.7% |
BYL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
68.03 |
| Beta |
0.40 |
| Outstanding shares (mil) |
151.18 |
| Enterprise Value (mil) |
94.22 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.64% |
| Cost of Debt |
6.44% |
| WACC |
7.90% |