As of 2025-07-19, the Intrinsic Value of Fathom Nickel Inc (FNI.CN) is -0.03 CAD. This FNI.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.04 CAD, the upside of Fathom Nickel Inc is -164.22%.
Based on its market price of 0.04 CAD and our intrinsic valuation, Fathom Nickel Inc (FNI.CN) is overvalued by 164.22%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
Range | Selected | Upside | |
a | |||
Fair Value | -0.03 - -0.03 | -0.03 | -164.22% |
DDM - Stable | 1.12 - 0.27 | 0.70 | 1640.7% |
DDM - Multi | 1.50 - 0.27 | 0.47 | 1065.9% |
Market Cap (mil) | 5.81 |
Beta | -1.70 |
Outstanding shares (mil) | 145.36 |
Enterprise Value (mil) | 5.73 |
Market risk premium | 5.10% |
Cost of Equity | 3.00% |
Cost of Debt | 5.00% |
WACC | 3.34% |