As of 2025-07-15, the Intrinsic Value of Nerds On Site Inc (NERD.CN) is 0.08 CAD. This NERD.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 CAD, the upside of Nerds On Site Inc is 222.50%.
The range of the Intrinsic Value is 0.05 - 0.16 CAD
Based on its market price of 0.03 CAD and our intrinsic valuation, Nerds On Site Inc (NERD.CN) is undervalued by 222.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.05 - 0.16 | 0.08 | 222.5% |
| DCF (Growth 10y) | 0.10 - 0.28 | 0.15 | 483.8% |
| Fair Value | -0.18 - -0.18 | -0.18 | -827.72% |
| P/E | (0.00) - (0.00) | (0.00) | -101.5% |
| EPV | (0.09) - (0.11) | (0.10) | -487.5% |
| DDM - Stable | (0.10) - (0.36) | (0.23) | -1004.0% |
| DDM - Multi | 0.03 - 0.09 | 0.04 | 78.4% |
| Market Cap (mil) | 2.18 |
| Beta | 0.76 |
| Outstanding shares (mil) | 87.21 |
| Enterprise Value (mil) | 2.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.57% |
| Cost of Debt | 5.00% |
| WACC | 5.22% |