As of 2025-07-08, the Intrinsic Value of Foxby Corp (FXBY) is 15.39 USD. This FXBY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.73 USD, the upside of Foxby Corp is -8.00%.
The range of the Intrinsic Value is 11.59 - 22.28 USD
Based on its market price of 16.73 USD and our intrinsic valuation, Foxby Corp (FXBY) is overvalued by 8.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.59 - 22.28 | 15.39 | -8.0% |
| DCF (Growth 10y) | 13.70 - 25.62 | 17.96 | 7.3% |
| DCF (EBITDA 5y) | 2.27 - 6.12 | 2.45 | -85.4% |
| DCF (EBITDA 10y) | 6.22 - 10.70 | 6.82 | -59.2% |
| Fair Value | -96.68 - -96.68 | -96.68 | -677.87% |
| P/E | (4.87) - (32.33) | (7.15) | -142.8% |
| EV/EBITDA | (2.60) - 1.30 | (2.57) | -115.4% |
| EPV | (2.94) - (3.09) | (3.01) | -118.0% |
| DDM - Stable | (27.95) - (66.59) | (47.27) | -382.5% |
| DDM - Multi | (24.25) - (48.09) | (32.57) | -294.7% |
| Market Cap (mil) | 8.70 |
| Beta | 3.55 |
| Outstanding shares (mil) | 0.52 |
| Enterprise Value (mil) | 10.07 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.96% |
| Cost of Debt | 5.00% |
| WACC | 7.37% |