As of 2025-07-08, 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
Based on its market price of 0.02 CAD and our intrinsic valuation, CULT Food Science Corp (CULT.CN) is overvalued by 100.00%.
| 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% |
| 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% |