As of 2025-05-20, the Intrinsic Value of ThreeD Capital Inc (IDK.CN) is 0.74 CAD. This IDK.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.11 CAD, the upside of ThreeD Capital Inc is 606.00%.
The range of the Intrinsic Value is 0.57 - 1.08 CAD
Based on its market price of 0.11 CAD and our intrinsic valuation, ThreeD Capital Inc (IDK.CN) is undervalued by 606.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.57 - 1.08 | 0.74 | 606.0% |
| DCF (Growth 10y) | 0.66 - 1.23 | 0.85 | 710.5% |
| DCF (EBITDA 5y) | 0.32 - 0.48 | 0.40 | 277.8% |
| DCF (EBITDA 10y) | 0.46 - 0.67 | 0.55 | 425.5% |
| Fair Value | -0.20 - -0.20 | -0.20 | -286.30% |
| P/E | (0.11) - 0.27 | 0.06 | -39.1% |
| EV/EBITDA | (0.06) - 0.34 | 0.09 | -13.5% |
| EPV | (0.44) - (0.70) | (0.57) | -642.3% |
| DDM - Stable | (0.18) - (0.43) | (0.30) | -389.2% |
| DDM - Multi | 0.42 - 0.84 | 0.57 | 438.8% |
| Market Cap (mil) | 7.32 |
| Beta | 2.68 |
| Outstanding shares (mil) | 69.69 |
| Enterprise Value (mil) | 7.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.98% |
| Cost of Debt | 12.59% |
| WACC | 7.11% |