As of 2024-12-15, the Intrinsic Value of Graph Blockchain Inc (GBLC.CN) is
-1.47 CAD. This GBLC.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.03 CAD, the upside of Graph Blockchain Inc is
-4,994.82%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-1.47 CAD
Intrinsic Value
GBLC.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-1.47 - -1.47 |
-1.47 |
-4,994.82% |
| P/E |
(2.51) - (7.50) |
(5.64) |
-18896.0% |
| DDM - Stable |
(6.61) - (36.14) |
(21.37) |
-71342.1% |
| DDM - Multi |
(3.15) - (13.94) |
(5.20) |
-17438.8% |
GBLC.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.68 |
| Beta |
1.31 |
| Outstanding shares (mil) |
22.59 |
| Enterprise Value (mil) |
0.61 |
| Market risk premium |
5.50% |
| Cost of Equity |
8.61% |
| Cost of Debt |
5.00% |
| WACC |
6.15% |