What is the intrinsic value of EPIC.CN?

As of 2025-07-11, the Intrinsic Value of Leviathan Natural Products (EPIC.CN) is 0.34 CAD. This EPIC.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.24 CAD, the upside of Leviathan Natural Products is 40.40%.

The range of the Intrinsic Value is 0.23 - 0.61 CAD

Is EPIC.CN undervalued or overvalued?

Based on its market price of 0.24 CAD and our intrinsic valuation, Leviathan Natural Products (EPIC.CN) is undervalued by 40.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.23 - 0.61	0.34	40.4%
DCF (Growth 10y)	0.44 - 1.12	0.64	164.7%
DCF (EBITDA 5y)	0.87 - 1.47	1.16	381.4%
DCF (EBITDA 10y)	0.96 - 1.73	1.31	445.7%
Fair Value	0.36 - 0.36	0.36	48.68%
P/E	0.40 - 0.56	0.49	102.1%
EV/EBITDA	0.41 - 0.95	0.64	168.0%
EPV	(0.91) - (1.28)	(1.10)	-556.5%
DDM - Stable	0.11 - 0.35	0.23	-2.9%
DDM - Multi	0.26 - 0.66	0.38	58.3%