The Discounted Cash Flow (DCF) valuation of MedXtractor Corp (MXT.CN) is (1.23) CAD. With the latest stock price at 0.23 CAD, the upside of MedXtractor Corp based on DCF is -632.6%.
Based on the latest price of 0.23 CAD and our DCF valuation, MedXtractor Corp (MXT.CN) is a sell. Selling MXT.CN stocks now will result in a potential gain of 632.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 4.5% - 5.6% | 5.0% |
Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
Fair Price | (7.18) - (0.65) | (1.23) |
Upside | -3223.4% - -383.6% | -632.6% |
(CAD in millions) | Projections | |||||
02-2021 | 02-2022 | 02-2023 | 02-2024 | 02-2025 | 02-2026 | |
Revenue | 1 | 1 | 1 | 1 | 1 | 1 |
% Growth | 25% | 8% | 2% | 2% | 2% | 5% |
Cost of goods sold | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 43% | 41% | 39% | 37% | 35% | 33% |
Selling, G&A expenses | (1) | (1) | (1) | (1) | (1) | (1) |
% of Revenue | 158% | 158% | 158% | 158% | 158% | 158% |
Research & Development | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 4% | 4% | 4% | 4% | 4% | 4% |
Net interest & other expenses | (0) | (0) | (0) | (0) | (0) | (0) |
% of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
Tax expense | 0 | 0 | 0 | 0 | 0 | 0 |
Tax rate | 0% | 26% | 26% | 26% | 26% | 26% |
Net profit | (1) | (1) | (1) | (1) | (1) | (1) |
% Margin | -105% | -54% | -54% | -54% | -55% | -56% |