As of 2024-12-12, the Intrinsic Value of Madison Metals Inc (GREN.CN) is
-0.67 CAD. This GREN.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.28 CAD, the upside of Madison Metals Inc is
-333.46%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.67 CAD
Intrinsic Value
GREN.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.67 - -0.67 |
-0.67 |
-333.46% |
| DDM - Stable |
(0.24) - (0.41) |
(0.33) |
-214.6% |
| DDM - Multi |
(0.21) - (0.29) |
(0.24) |
-185.6% |
GREN.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7.94 |
| Beta |
4.52 |
| Outstanding shares (mil) |
27.87 |
| Enterprise Value (mil) |
7.91 |
| Market risk premium |
5.10% |
| Cost of Equity |
37.76% |
| Cost of Debt |
5.00% |
| WACC |
21.18% |