As of 2024-12-15, the Intrinsic Value of Speakeasy Cannabis Club Ltd (EASY.CN) is
-0.03 CAD. This EASY.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.14 CAD, the upside of Speakeasy Cannabis Club Ltd is
-123.43%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.03 CAD
Intrinsic Value
EASY.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.03 - -0.03 |
-0.03 |
-123.43% |
| P/E |
0.13 - 0.13 |
0.13 |
-0.2% |
| DDM - Stable |
(0.09) - 0.44 |
0.18 |
30.2% |
| DDM - Multi |
(0.21) - 0.81 |
(0.57) |
-520.6% |
EASY.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
24.95 |
| Beta |
1.03 |
| Outstanding shares (mil) |
184.81 |
| Enterprise Value (mil) |
27.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.80% |
| Cost of Debt |
5.00% |
| WACC |
5.58% |