As of 2023-12-11, the Intrinsic Value of EcoSynthetix Inc (ECO.TO) is
0.27 CAD. This ECO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 3.64 CAD, the upside of EcoSynthetix Inc is
-92.70%.
The range of the Intrinsic Value is 0.19 - 0.80 CAD
ECO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 10y) |
0.19 - 0.80 |
0.27 |
-92.7% |
| DCF (EBITDA 5y) |
0.12 - 0.13 |
0.12 |
-96.6% |
| DCF (EBITDA 10y) |
0.21 - 0.29 |
0.23 |
-93.8% |
| DDM - Multi |
0.08 - 0.56 |
0.14 |
-96.3% |
ECO.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
213.04 |
| Beta |
0.68 |
| Outstanding shares (mil) |
58.53 |
| Enterprise Value (mil) |
204.93 |
| Market risk premium |
5.50% |
| Cost of Equity |
7.03% |
| Cost of Debt |
5.00% |
| WACC |
7.02% |