As of 2025-12-16, the Intrinsic Value of Billy Goat Brands Ltd (GOAT.CN) is -0.41 CAD. This GOAT.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.48 CAD, the upside of Billy Goat Brands Ltd is -185.67%.
Based on its market price of 0.48 CAD and our intrinsic valuation, Billy Goat Brands Ltd (GOAT.CN) is overvalued by 185.67%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -0.41 - -0.41 | -0.41 | -185.67% |
| DDM - Stable | (0.79) - (2.25) | (1.52) | -419.4% |
| DDM - Multi | (0.60) - (1.34) | (0.83) | -275.3% |
| Market Cap (mil) | 7.16 |
| Beta | 1.00 |
| Outstanding shares (mil) | 15.08 |
| Enterprise Value (mil) | 7.33 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.26% |
| Cost of Debt | 5.00% |
| WACC | 9.08% |