As of 2025-07-12, the Intrinsic Value of Evercel Inc (EVRC) is 215.18 USD. This EVRC valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.20 USD, the upside of Evercel Inc is 107,489.40%.
The range of the Intrinsic Value is 82.58 - 361.13 USD
Based on its market price of 0.20 USD and our intrinsic valuation, Evercel Inc (EVRC) is undervalued by 107,489.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (19,874.74) - (1,757.00) | (3,183.69) | -1591943.0% |
| DCF (Growth 10y) | (19,878.77) - (229,369.03) | (36,383.59) | -18191897.4% |
| DCF (EBITDA 5y) | 82.58 - 361.13 | 215.18 | 107489.4% |
| DCF (EBITDA 10y) | 1,868.88 - 6,689.99 | 4,125.91 | 2062852.6% |
| Fair Value | -0.30 - -0.30 | -0.30 | -249.73% |
| P/E | (0.30) - 3.45 | 0.74 | 272.2% |
| EV/EBITDA | (0.36) - 32.07 | 12.90 | 6348.1% |
| EPV | (5.55) - (6.36) | (5.96) | -3077.7% |
| DDM - Stable | (1.00) - (11.90) | (6.45) | -3323.6% |
| DDM - Multi | 72.50 - 676.83 | 131.28 | 65542.1% |
| Market Cap (mil) | 10.08 |
| Beta | 0.45 |
| Outstanding shares (mil) | 50.42 |
| Enterprise Value (mil) | 7.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.30% |
| Cost of Debt | 5.00% |
| WACC | 5.55% |