As of 2024-12-11, the Intrinsic Value of Revitalist Lifestyle and Wellness Ltd (CALM.CN) is
-4.38 CAD. This CALM.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.02 CAD, the upside of Revitalist Lifestyle and Wellness Ltd is
-21,988.25%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-4.38 CAD
Intrinsic Value
CALM.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-4.38 - -4.38 |
-4.38 |
-21,988.25% |
| P/E |
0.02 - 0.02 |
0.02 |
-12.4% |
| DDM - Stable |
(0.54) - (0.98) |
(0.76) |
-3908.5% |
| DDM - Multi |
0.00 - 0.00 |
0.00 |
-100.0% |
CALM.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.37 |
| Beta |
2.87 |
| Outstanding shares (mil) |
68.57 |
| Enterprise Value (mil) |
10.37 |
| Market risk premium |
5.10% |
| Cost of Equity |
23.33% |
| Cost of Debt |
5.00% |
| WACC |
13.51% |