FGAA.U.TO Intrinsic
Value
As of 2024-12-14, the Intrinsic Value of FG Acquisition Corp (FGAA.U.TO) is
1.80 USD. This FGAA.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.87 USD, the upside of FG Acquisition Corp is
-84.90%.
The range of the Intrinsic Value is 1.51 - 2.21 USD
FGAA.U.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.51 - 2.21 |
1.80 |
-84.9% |
| DCF (Growth 10y) |
1.64 - 2.26 |
1.90 |
-84.0% |
| Fair Value |
-2,439.43 - -2,439.43 |
-2,439.43 |
-20,651.20% |
| P/E |
9.76 - 9.76 |
9.76 |
-17.8% |
| EV/EBITDA |
11.87 - 11.87 |
11.87 |
-0.0% |
| EPV |
(52.52) - (62.84) |
(57.68) |
-585.9% |
| DDM - Stable |
(243.28) - (425.77) |
(334.52) |
-2918.2% |
| DDM - Multi |
(1.20) - (1.70) |
(1.41) |
-111.9% |
FGAA.U.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.19 |
| Beta |
3.55 |
| Outstanding shares (mil) |
0.10 |
| Enterprise Value (mil) |
1.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
26.35% |
| Cost of Debt |
5.00% |
| WACC |
15.02% |