As of 2025-07-03, the Intrinsic Value of Aeon Ventures Inc (IDEA) is (1.04) USD. This IDEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 USD, the upside of Aeon Ventures Inc is -10544.8%.

The range of the Intrinsic Value is (6.20) - (0.59) USD.

Is IDEA undervalued or overvalued?

Based on its market price of 0.01 USD and our intrinsic valuation, Aeon Ventures Inc (IDEA) is overvalued by 10544.8%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.01 USD

Stock Price

(1.04) USD

Intrinsic Value

Intrinsic Value Details

IDEA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	(6.20) - (0.59)	(1.04)	-10544.8%
Peter Lynch Fair Value	-2.75 - -2.75	-2.75	-27603.75%
P/E Multiples	(1.11) - (0.99)	(1.03)	-10386.4%
EV/EBITDA Multiples	(0.03) - (0.05)	(0.04)	-490.7%

IDEA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
SLR Senior Investment Corp	18.84 - 36.54	25.05	125.9%
Elysee Development Corp	0.41 - 0.41	0.41	17.5%
Western Pacific Trust Co	0.28 - 0.46	0.35	92.3%
Mackenzie Master LP	0.79 - 0.96	0.87	110.3%

IDEA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1
Beta	-0.86
Outstanding shares (mil)	55
Enterprise Value (mil)	1

Market risk premium	5.1%
Cost of Equity	6.05%
Cost of Debt	5%
WACC	5.8%