As of 2024-12-15, the Intrinsic Value of Nerds On Site Inc (NERD.CN) is
0.06 CAD. This NERD.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.05 CAD, the upside of Nerds On Site Inc is
23.40%.
The range of the Intrinsic Value is 0.04 - 0.13 CAD
NERD.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
0.04 - 0.13 |
0.06 |
23.4% |
| DCF (Growth 10y) |
0.07 - 0.23 |
0.11 |
116.3% |
| DCF (EBITDA 5y) |
0.01 - 0.02 |
0.02 |
-62.7% |
| DCF (EBITDA 10y) |
0.04 - 0.05 |
0.04 |
-15.7% |
| Fair Value |
-0.14 - -0.14 |
-0.14 |
-381.36% |
| P/E |
(0.00) - 0.02 |
0.01 |
-75.5% |
| EV/EBITDA |
(0.02) - (0.03) |
(0.03) |
-151.6% |
| EPV |
(0.07) - (0.10) |
(0.09) |
-277.0% |
| DDM - Stable |
(0.07) - (0.27) |
(0.17) |
-437.0% |
| DDM - Multi |
0.02 - 0.07 |
0.04 |
-29.5% |
NERD.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4.36 |
| Beta |
0.73 |
| Outstanding shares (mil) |
87.21 |
| Enterprise Value (mil) |
4.52 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.94% |
| Cost of Debt |
5.00% |
| WACC |
5.70% |