As of 2025-04-28, the Intrinsic Value of Choom Holdings Inc (CHOO.CN) is 1.04 CAD. This CHOO.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.01 CAD, the upside of Choom Holdings Inc is 20,662.70%.
The range of the Intrinsic Value is 0.58 - 1.55 CAD
Based on its market price of 0.01 CAD and our intrinsic valuation, Choom Holdings Inc (CHOO.CN) is undervalued by 20,662.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.65) - (1.41) | (2.13) | -42738.3% |
| DCF (Growth 10y) | (1.04) - (3.32) | (1.44) | -28826.1% |
| DCF (EBITDA 5y) | 0.58 - 1.55 | 1.04 | 20662.7% |
| DCF (EBITDA 10y) | 0.49 - 1.73 | 1.05 | 20850.4% |
| Fair Value | -0.17 - -0.17 | -0.17 | -3,550.09% |
| P/E | (0.76) - (0.80) | (0.78) | -15608.2% |
| EV/EBITDA | (0.11) - 0.53 | 0.14 | 2749.7% |
| EPV | (0.23) - (0.30) | (0.27) | -5426.6% |
| DDM - Stable | (0.26) - (1.34) | (0.80) | -16035.5% |
| DDM - Multi | (0.21) - (0.92) | (0.35) | -7134.2% |
| Market Cap (mil) | 2.33 |
| Beta | 3.55 |
| Outstanding shares (mil) | 466.97 |
| Enterprise Value (mil) | 20.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.84% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |