The range of the Intrinsic Value is (2.04) - (0.40) CAD.
Note: result may not be accurate due to the invalid valuation result of DCF model.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | (2.04) - (0.40) | (0.63) | -2601.5% | |
Peter Lynch Fair Value | -0.12 - -0.12 | -0.12 | -579.12% | |
P/E Multiples | (0.06) - (0.13) | (0.10) | -504.9% | |
EV/EBITDA Multiples | (0.21) - (0.31) | (0.20) | -883.0% |
Range | Selected | Upside | ||
a | ||||
BTCS Inc | 6.73 - 10.29 | 8.12 | 147.5% | |
China Senior Living Industry International Holding Corp | 0.04 - 0.05 | 0.04 | -56.3% | |
Organic Agricultural Co Ltd | 0 - 0 | 0 | 215.3% |
Market Cap (mil) | 3 |
Beta | -2.2 |
Outstanding shares (mil) | 131 |
Enterprise Value (mil) | 13 |
Market risk premium | 5.6% |
Cost of Equity | 5.5% |
Cost of Debt | 5% |
WACC | 4.4% |