MXT.CN
MedXtractor Corp
Price:  
0.23 
CAD
Volume:  
4,420
Canada | Manufacturing

MXT.CN DCF Valuation - Growth Exit 5Y

-632.6 %
Upside

What is the DCF valuation of MXT.CN?

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%.

Is MXT.CN a buy or a sell?

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 Rate4.5% - 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%
0.23 CAD
Stock Price
(1.23) CAD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

MXT.CN DCF Valuation: Revenue & Expenses Forecast

(CAD in millions)Projections
02-202102-202202-202302-202402-202502-2026
Revenue111111
% Growth
25%8%2%2%2%5%
Cost of goods sold(0)(0)(0)(0)(0)(0)
% of Revenue43%41%39%37%35%33%
Selling, G&A expenses(1)(1)(1)(1)(1)(1)
% of Revenue158%158%158%158%158%158%
Research & Development(0)(0)(0)(0)(0)(0)
% of Revenue4%4%4%4%4%4%
Net interest & other expenses(0)(0)(0)(0)(0)(0)
% of Revenue1%1%1%1%1%1%
Tax expense000000
Tax rate0%26%26%26%26%26%
Net profit(1)(1)(1)(1)(1)(1)
% Margin-105%-54%-54%-54%-55%-56%