As of 2025-07-07, the Intrinsic Value of Ecolomondo Corp (ECM.V) is 2.49 CAD. This ECM.V valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.18 CAD, the upside of Ecolomondo Corp is 1,285.40%.
The range of the Intrinsic Value is 1.65 - 3.71 CAD
Based on its market price of 0.18 CAD and our intrinsic valuation, Ecolomondo Corp (ECM.V) is undervalued by 1,285.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (27.81) - (5.21) | (8.46) | -4801.9% |
| DCF (Growth 10y) | (6.10) - (30.72) | (9.66) | -5468.3% |
| DCF (EBITDA 5y) | 1.65 - 3.71 | 2.49 | 1285.4% |
| DCF (EBITDA 10y) | 3.53 - 8.54 | 5.54 | 2976.1% |
| Fair Value | -0.09 - -0.09 | -0.09 | -148.15% |
| P/E | (0.07) - (0.11) | (0.09) | -151.0% |
| EV/EBITDA | (0.37) - 1.72 | 0.62 | 246.4% |
| EPV | (0.69) - (0.85) | (0.77) | -528.7% |
| DDM - Stable | (0.14) - (0.53) | (0.33) | -285.7% |
| DDM - Multi | (0.37) - (1.10) | (0.55) | -408.3% |
| Market Cap (mil) | 39.15 |
| Beta | 1.56 |
| Outstanding shares (mil) | 217.50 |
| Enterprise Value (mil) | 84.56 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.77% |
| Cost of Debt | 4.25% |
| WACC | 6.76% |