As of 2024-12-13, the Intrinsic Value of Frequency Therapeutics Inc (FREQ) is
-10.52 USD. This FREQ valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.30 USD, the upside of Frequency Therapeutics Inc is
-3,612.98%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-10.52 USD
Intrinsic Value
FREQ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-10.52 - -10.52 |
-10.52 |
-3,612.98% |
| P/E |
(72.41) - (40.84) |
(59.15) |
-19843.0% |
| DDM - Stable |
(17.36) - (48.74) |
(33.05) |
-11131.9% |
| DDM - Multi |
(16.57) - (36.47) |
(22.82) |
-7717.8% |
FREQ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11.06 |
| Beta |
1.10 |
| Outstanding shares (mil) |
36.93 |
| Enterprise Value (mil) |
-28.65 |
| Market risk premium |
5.00% |
| Cost of Equity |
10.19% |
| Cost of Debt |
5.00% |
| WACC |
7.27% |