As of 2024-12-14, the Intrinsic Value of Cloud Nine Web3 Technologies Inc (CNI.CN) is
-0.46 CAD. This CNI.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.07 CAD, the upside of Cloud Nine Web3 Technologies Inc is
-800.33%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.46 CAD
Intrinsic Value
CNI.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.46 - -0.46 |
-0.46 |
-800.33% |
| P/E |
(0.00) - (0.01) |
(0.00) |
-107.0% |
| DDM - Stable |
(1.08) - (7.54) |
(4.31) |
-6729.6% |
| DDM - Multi |
(0.98) - (5.52) |
(1.69) |
-2693.4% |
CNI.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.84 |
| Beta |
2.49 |
| Outstanding shares (mil) |
43.72 |
| Enterprise Value (mil) |
2.49 |
| Market risk premium |
5.50% |
| Cost of Equity |
7.51% |
| Cost of Debt |
5.00% |
| WACC |
5.60% |