FRLI
Frelii Inc
Price:  
USD
Volume:  
27,350
United States | Health Care Technology

FRLI Intrinsic Value

-368012069.3 %
Upside

What is the intrinsic value of FRLI?

As of 2025-05-15, the Intrinsic Value of Frelii Inc (FRLI) is (3.68) USD. This FRLI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.00 USD, the upside of Frelii Inc is -368012069.3%.

The range of the Intrinsic Value is (17.52) - (2.12) USD.

Is FRLI undervalued or overvalued?

Based on its market price of 0.00 USD and our intrinsic valuation, Frelii Inc (FRLI) is overvalued by 368012069.3%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.00 USD
Stock Price
(3.68) USD
Intrinsic Value
Intrinsic Value Details

FRLI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) (17.52) - (2.12) (3.68) -368012069.3%
Peter Lynch Fair Value -0.42 - -0.42 -0.42 -42196000%
P/E Multiples (0.51) - (0.94) (0.79) -78695461.4%
EV/EBITDA Multiples (0.83) - (0.96) (0.91) -91468912.4%

FRLI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)0
Beta-393.87
Outstanding shares (mil)53
Enterprise Value (mil)0
Market risk premium5.1%
Cost of Equity7.1%
Cost of Debt7%
WACC6.1%