LUX.CN
Newlox Gold Ventures Corp
Price:  
0.14 
CAD
Volume:  
58,675.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUX.CN Intrinsic Value

-237.90 %
Upside

As of 2024-02-23, the Intrinsic Value of Newlox Gold Ventures Corp (LUX.CN) is (0.19) CAD. This LUX.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.14 CAD, the upside of Newlox Gold Ventures Corp is -237.90%.

The range of the Intrinsic Value is (0.33) - (0.14) CAD

Note: result may not be accurate due to the invalid valuation result of DCF model.

0.14 CAD
Stock Price
(0.19) CAD
Intrinsic Value
Intrinsic Value Details

LUX.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.33) - (0.14) (0.19) -237.9%
DCF (Growth 10y) (0.11) - (0.22) (0.14) -202.7%
Fair Value -0.06 - -0.06 -0.06 -146.04%
P/E (0.10) - (0.13) (0.12) -188.2%
EV/EBITDA 0.13 - 0.13 0.13 -0.1%
EPV (0.16) - (0.22) (0.19) -242.9%
DDM - Stable (0.11) - (0.39) (0.25) -283.8%
DDM - Multi (0.08) - (0.24) (0.13) -193.1%

LUX.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 20.31
Beta 0.35
Outstanding shares (mil) 150.45
Enterprise Value (mil) 22.66
Market risk premium 5.10%
Cost of Equity 9.47%
Cost of Debt 5.00%
WACC 8.78%