As of 2024-12-11, the Intrinsic Value of Billy Goat Brands Ltd (GOAT.CN) is
-3.15 CAD. This GOAT.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.25 CAD, the upside of Billy Goat Brands Ltd is
-1,359.73%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-3.15 CAD
Intrinsic Value
GOAT.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-3.15 - -3.15 |
-3.15 |
-1,359.73% |
| DDM - Stable |
(27.95) - 40.22 |
6.14 |
2355.8% |
| DDM - Multi |
(29.68) - 32.57 |
(550.64) |
-220354.1% |
GOAT.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.63 |
| Beta |
-0.51 |
| Outstanding shares (mil) |
6.50 |
| Enterprise Value (mil) |
1.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
3.58% |
| Cost of Debt |
5.00% |
| WACC |
3.60% |