As of 2024-12-12, the Intrinsic Value of NextSource Materials Inc (NEXT.TO) is
-0.24 CAD. This NEXT.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.51 CAD, the upside of NextSource Materials Inc is
-147.99%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.24 CAD
Intrinsic Value
NEXT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.24 - -0.24 |
-0.24 |
-147.99% |
| P/E |
(0.70) - (1.05) |
(0.88) |
-271.8% |
| DDM - Stable |
(0.29) - (0.78) |
(0.53) |
-204.3% |
| DDM - Multi |
(0.46) - (1.02) |
(0.64) |
-226.0% |
NEXT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
88.15 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
172.85 |
| Enterprise Value (mil) |
113.78 |
| Market risk premium |
5.10% |
| Cost of Equity |
12.80% |
| Cost of Debt |
5.00% |
| WACC |
10.56% |