As of 2024-12-13, the Intrinsic Value of Graycliff Exploration Ltd (GRAY.CN) is
-0.07 CAD. This GRAY.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.02 CAD, the upside of Graycliff Exploration Ltd is
-426.79%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.07 CAD
Intrinsic Value
GRAY.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.07 - -0.07 |
-0.07 |
-426.79% |
| DDM - Stable |
(0.18) - (2.95) |
(1.57) |
-7928.8% |
| DDM - Multi |
(0.58) - (7.29) |
(1.08) |
-5504.0% |
GRAY.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.35 |
| Beta |
-1.49 |
| Outstanding shares (mil) |
17.61 |
| Enterprise Value (mil) |
0.40 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.68% |
| Cost of Debt |
5.00% |
| WACC |
6.19% |