As of 2025-06-17, the Intrinsic Value of Kelso Technologies Inc (KLS.TO) is 0.04 CAD. This KLS.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.15 CAD, the upside of Kelso Technologies Inc is -72.40%.
The range of the Intrinsic Value is 0.03 - 0.05 CAD
Based on its market price of 0.15 CAD and our intrinsic valuation, Kelso Technologies Inc (KLS.TO) is overvalued by 72.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3.60) - (0.24) | (0.42) | -392.3% |
| DCF (Growth 10y) | (0.04) - 0.48 | (0.01) | -109.1% |
| DCF (EBITDA 5y) | (0.02) - (0.01) | (1,676.94) | -123450.0% |
| DCF (EBITDA 10y) | 0.03 - 0.05 | 0.04 | -72.4% |
| Fair Value | -0.43 - -0.43 | -0.43 | -398.17% |
| P/E | (1.04) - (1.35) | (1.03) | -809.6% |
| EV/EBITDA | (0.09) - (0.07) | (0.08) | -156.1% |
| EPV | (0.03) - (0.05) | (0.04) | -129.2% |
| DDM - Stable | (1.37) - (28.84) | (15.11) | -10519.5% |
| DDM - Multi | (0.12) - (2.00) | (0.23) | -258.1% |
| Market Cap (mil) | 8.00 |
| Beta | -0.47 |
| Outstanding shares (mil) | 55.16 |
| Enterprise Value (mil) | 7.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.21% |
| Cost of Debt | 5.87% |
| WACC | 6.18% |