As of 2024-12-15, the Intrinsic Value of nDatalyze Corp (NDAT.CN) is
0.01 CAD. This NDAT.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.08 CAD, the upside of nDatalyze Corp is
-82.20%.
The range of the Intrinsic Value is 0.01 - 0.02 CAD
NDAT.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.01 - 0.02 |
0.01 |
-82.2% |
| DCF (Growth 10y) |
0.02 - 0.01 |
0.01 |
-83.3% |
| Fair Value |
-0.04 - -0.04 |
-0.04 |
-146.91% |
| P/E |
0.08 - 0.08 |
0.08 |
0.4% |
| EPV |
(0.31) - (0.36) |
(0.34) |
-521.0% |
| DDM - Stable |
(0.10) - (0.37) |
(0.24) |
-397.1% |
| DDM - Multi |
(0.00) - (0.01) |
(0.00) |
-105.0% |
NDAT.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3.31 |
| Beta |
-0.00 |
| Outstanding shares (mil) |
41.33 |
| Enterprise Value (mil) |
2.46 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.47% |
| Cost of Debt |
5.00% |
| WACC |
4.58% |