As of 2026-05-13, the Intrinsic Value of Greenfern Industries Ltd (GFI.NZ) is 0.00 NZD. This GFI.NZ valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.02 NZD, the upside of Greenfern Industries Ltd is -91.40%.
The range of the Intrinsic Value is (0.02) - 0.01 NZD
Based on its market price of 0.02 NZD and our intrinsic valuation, Greenfern Industries Ltd (GFI.NZ) is overvalued by 91.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.12) - (0.33) | (0.59) | -2657.4% |
| DCF (Growth 10y) | (0.27) - (3.51) | (0.44) | -2024.5% |
| DCF (EBITDA 5y) | (0.02) - 0.01 | 0.00 | -91.4% |
| DCF (EBITDA 10y) | (0.04) - (0.01) | (1,234.50) | -123450.0% |
| Fair Value | -0.07 - -0.07 | -0.07 | -384.16% |
| P/E | (0.25) - (0.26) | (0.28) | -1310.5% |
| EV/EBITDA | (0.12) - (0.14) | (0.14) | -698.8% |
| EPV | (0.19) - (0.26) | (0.22) | -1070.7% |
| DDM - Stable | (0.11) - (0.62) | (0.36) | -1677.3% |
| DDM - Multi | (0.09) - (0.40) | (0.15) | -731.7% |
| Market Cap (mil) | 2.88 |
| Beta | 2.79 |
| Outstanding shares (mil) | 125.19 |
| Enterprise Value (mil) | 3.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.07% |
| Cost of Debt | 4.92% |
| WACC | 6.31% |