As of 2025-10-13, the Intrinsic Value of Mason Graphite Inc (LLG.V) is -0.16 CAD. This LLG.V valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.10 CAD, the upside of Mason Graphite Inc is -271.78%.
Based on its market price of 0.10 CAD and our intrinsic valuation, Mason Graphite Inc (LLG.V) is overvalued by 271.78%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -0.16 - -0.16 | -0.16 | -271.78% |
| P/E | 0.10 - 0.10 | 0.10 | 0.9% |
| DDM - Stable | (0.13) - (0.29) | (0.21) | -321.4% |
| DDM - Multi | 0.19 - 0.37 | 0.26 | 170.0% |
| Market Cap (mil) | 19.47 |
| Beta | 0.44 |
| Outstanding shares (mil) | 204.93 |
| Enterprise Value (mil) | 15.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 14.34% |
| Cost of Debt | 5.00% |
| WACC | 9.01% |