What is the intrinsic value of EPOR?
As of 2025-05-18, the Intrinsic Value of EPIC Corp (EPOR) is
0.40 USD. This EPOR valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.00 USD, the upside of EPIC Corp is
396,201.00%.
Is EPOR undervalued or overvalued?
Based on its market price of 0.00 USD and our intrinsic valuation, EPIC Corp (EPOR) is undervalued by 396,201.00%.
EPOR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.28) - (0.07) |
(0.09) |
-89275.0% |
| DCF (Growth 10y) |
(0.07) - (0.27) |
(0.09) |
-89663.4% |
| DCF (EBITDA 5y) |
(0.07) - (0.07) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.07) - (0.07) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.40 - 0.40 |
0.40 |
396,201.00% |
| P/E |
0.62 - 1.55 |
0.85 |
847983.9% |
| EV/EBITDA |
0.85 - 1.26 |
1.01 |
1008611.8% |
| EPV |
(0.08) - (0.08) |
(0.08) |
-81205.3% |
| DDM - Stable |
0.02 - 0.05 |
0.03 |
32186.1% |
| DDM - Multi |
(0.00) - (0.00) |
(0.00) |
-407.2% |
EPOR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.00 |
| Beta |
-65.78 |
| Outstanding shares (mil) |
21.37 |
| Enterprise Value (mil) |
0.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
228.62% |
| Cost of Debt |
5.00% |
| WACC |
4.21% |