As of 2025-07-15, the Intrinsic Value of Inner Spirit Holdings Ltd (ISH.CN) is 0.02 CAD. This ISH.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.38 CAD, the upside of Inner Spirit Holdings Ltd is -94.00%.
The range of the Intrinsic Value is (0.00) - 0.07 CAD
Based on its market price of 0.38 CAD and our intrinsic valuation, Inner Spirit Holdings Ltd (ISH.CN) is overvalued by 94.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.00) - 0.07 | 0.02 | -94.0% |
| DCF (Growth 10y) | 0.04 - 0.15 | 0.08 | -80.0% |
| DCF (EBITDA 5y) | 1.18 - 1.30 | 1.24 | 226.3% |
| DCF (EBITDA 10y) | 1.13 - 1.36 | 1.24 | 225.5% |
| Fair Value | -0.05 - -0.05 | -0.05 | -111.94% |
| P/E | (0.00) - (0.03) | (0.00) | -100.5% |
| EV/EBITDA | 0.38 - 0.38 | 0.38 | 0.0% |
| EPV | (0.11) - (0.13) | (0.12) | -132.1% |
| DDM - Stable | (0.16) - (0.45) | (0.31) | -181.1% |
| DDM - Multi | (0.01) - (0.03) | (0.02) | -104.3% |
| Market Cap (mil) | 108.36 |
| Beta | 1.03 |
| Outstanding shares (mil) | 285.17 |
| Enterprise Value (mil) | 122.40 |
| Market risk premium | 4.74% |
| Cost of Equity | 9.05% |
| Cost of Debt | 7.00% |
| WACC | 8.30% |