CULT.CN
CULT Food Science Corp
Price:  
0.02 
CAD
Volume:  
254,000.00
Canada | Road & Rail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CULT.CN Intrinsic Value

-100.00 %
Upside

What is the intrinsic value of CULT.CN?

As of 2025-07-07, the Intrinsic Value of CULT Food Science Corp (CULT.CN) is 0.00 CAD. This CULT.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.02 CAD, the upside of CULT Food Science Corp is -100.00%.

The range of the Intrinsic Value is (130,598,328,860,590,381,602,602,745,856.00) - (558,143,009,515,965,277,900,204,146,688.00) CAD

Is CULT.CN undervalued or overvalued?

Based on its market price of 0.02 CAD and our intrinsic valuation, CULT Food Science Corp (CULT.CN) is overvalued by 100.00%.

0.02 CAD
Stock Price
0.00 CAD
Intrinsic Value
Intrinsic Value Details

CULT.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (89,549,869,163,967.97) - (23,477,790,041,793.95) (37,275,967,892,221.81) -1.8637983946110915e+17%
DCF (Growth 10y) (130,598,328,860,590,381,602,602,745,856.00) - (558,143,009,515,965,277,900,204,146,688.00) 0.00 -100.0%
DCF (EBITDA 5y) (11,114,306,837,660.36) - (16,827,093,552,148.69) (1,234.50) -123450.0%
DCF (EBITDA 10y) (61,825,172,261,761,989,688,516,673,536.00) - (104,879,793,865,451,033,270,708,862,976.00) (1,234.50) -123450.0%
Fair Value -0.24 - -0.24 -0.24 -1,316.54%
P/E (0.32) - (0.46) (0.39) -2058.6%
EV/EBITDA (0.15) - (0.17) (0.16) -902.7%
EPV (0.25) - (0.33) (0.29) -1550.4%
DDM - Stable (0.46) - (2.11) (1.28) -6522.5%
DDM - Multi (30,841,398,916,835.68) - (112,444,312,819,662.73) (48,778,177,652,781.23) -2.4389088826390624e+17%

CULT.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2.34
Beta 2.18
Outstanding shares (mil) 116.98
Enterprise Value (mil) 3.17
Market risk premium 5.10%
Cost of Equity 8.73%
Cost of Debt 7.00%
WACC 7.82%