What is the intrinsic value of MEAT.CN?

As of 2025-05-15, the Intrinsic Value of Modern Plant Based Foods Inc (MEAT.CN) is (3.62) CAD. This MEAT.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.10 CAD, the upside of Modern Plant Based Foods Inc is -3,720.00%.

The range of the Intrinsic Value is (19.62) - (2.09) CAD

Is MEAT.CN undervalued or overvalued?

Based on its market price of 0.10 CAD and our intrinsic valuation, Modern Plant Based Foods Inc (MEAT.CN) is overvalued by 3,720.00%.

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

	Range	Selected	Upside
a
DCF (Growth 5y)	(19.62) - (2.09)	(3.62)	-3720.0%
DCF (Growth 10y)	(1.83) - (15.72)	(3.04)	-3143.6%
DCF (EBITDA 5y)	(0.60) - (1.21)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.71) - (1.19)	(1,234.50)	-123450.0%
Fair Value	-0.44 - -0.44	-0.44	-544.06%
P/E	(4.15) - (1.38)	(2.63)	-2728.8%
EV/EBITDA	(0.82) - (2.24)	(1.53)	-1630.3%
EPV	(9.87) - (12.60)	(11.23)	-11334.3%
DDM - Stable	(1.63) - (12.03)	(6.83)	-6931.8%
DDM - Multi	(1.12) - (6.52)	(1.92)	-2020.7%