As of 2025-05-15, the Intrinsic Value of Canada Rare Earth Corp (LL.V) is (0.12) CAD. This LL.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.02 CAD, the upside of Canada Rare Earth Corp is -723.10%.
The range of the Intrinsic Value is (0.22) - (0.09) CAD
Based on its market price of 0.02 CAD and our intrinsic valuation, Canada Rare Earth Corp (LL.V) is overvalued by 723.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.22) - (0.09) | (0.12) | -723.1% |
| DCF (Growth 10y) | (0.09) - (0.18) | (0.11) | -657.5% |
| Fair Value | -0.02 - -0.02 | -0.02 | -188.01% |
| EPV | (0.05) - (0.06) | (0.05) | -369.1% |
| DDM - Stable | (0.03) - (0.09) | (0.06) | -385.3% |
| DDM - Multi | (0.04) - (0.10) | (0.06) | -379.9% |
| Market Cap (mil) | 4.23 |
| Beta | 0.96 |
| Outstanding shares (mil) | 211.59 |
| Enterprise Value (mil) | 7.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.56% |
| Cost of Debt | 7.00% |
| WACC | 8.65% |