As of 2024-12-12, the Intrinsic Value of MPX International Corp (MPXI.CN) is
1.66 CAD. This MPXI.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 0.01 CAD, the upside of MPX International Corp is
33,006.80%.
The range of the Intrinsic Value is 0.95 - 2.62 CAD
MPXI.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(15.45) - (7.84) |
(10.22) |
-204427.9% |
| DCF (Growth 10y) |
(5.65) - (9.69) |
(6.91) |
-138372.7% |
| DCF (EBITDA 5y) |
0.95 - 2.62 |
1.66 |
33006.8% |
| DCF (EBITDA 10y) |
0.43 - 2.26 |
1.20 |
23961.6% |
| Fair Value |
-0.87 - -0.87 |
-0.87 |
-17,435.90% |
| P/E |
(0.40) - (0.44) |
(0.58) |
-11715.1% |
| EV/EBITDA |
(1.25) - (0.08) |
(0.81) |
-16217.7% |
| EPV |
(1.27) - (1.31) |
(1.29) |
-25831.4% |
| DDM - Stable |
(1.24) - (61.41) |
(31.33) |
-626649.3% |
| DDM - Multi |
(1.11) - (47.45) |
(2.28) |
-45721.8% |
MPXI.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.72 |
| Beta |
- |
| Outstanding shares (mil) |
144.32 |
| Enterprise Value (mil) |
25.84 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.00% |
| Cost of Debt |
7.00% |
| WACC |
6.99% |