MYID.V
Killi Ltd
Price:  
0.11 
CAD
Volume:  
90,116.00
Canada | Interactive Media & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MYID.V Intrinsic Value

-77.20 %
Upside

What is the intrinsic value of MYID.V?

As of 2025-07-08, the Intrinsic Value of Killi Ltd (MYID.V) is 0.03 CAD. This MYID.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.11 CAD, the upside of Killi Ltd is -77.20%.

The range of the Intrinsic Value is 0.02 - 0.05 CAD

Is MYID.V undervalued or overvalued?

Based on its market price of 0.11 CAD and our intrinsic valuation, Killi Ltd (MYID.V) is overvalued by 77.20%.

0.11 CAD
Stock Price
0.03 CAD
Intrinsic Value
Intrinsic Value Details

MYID.V Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.02 - 0.05 0.03 -77.2%
DCF (Growth 10y) 0.02 - 0.07 0.03 -70.3%
DCF (EBITDA 5y) 0.03 - 0.12 0.07 -36.1%
DCF (EBITDA 10y) 0.03 - 0.12 0.07 -38.6%
Fair Value 0.06 - 0.06 0.06 -42.89%
P/E 0.02 - 0.07 0.03 -72.5%
EV/EBITDA 0.03 - 0.09 0.06 -44.8%
EPV (0.09) - (0.20) (0.15) -234.4%
DDM - Stable 0.03 - 0.07 0.05 -56.6%
DDM - Multi 0.03 - 0.06 0.04 -65.7%

MYID.V Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12.98
Beta 1.48
Outstanding shares (mil) 118.00
Enterprise Value (mil) 13.50
Market risk premium 5.10%
Cost of Equity 6.67%
Cost of Debt 38.13%
WACC 8.28%