What is the intrinsic value of NGW.CN?

As of 2025-07-12, the Intrinsic Value of Next Green Wave Holdings Inc (NGW.CN) is 0.93 CAD. This NGW.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.41 CAD, the upside of Next Green Wave Holdings Inc is 127.70%.

The range of the Intrinsic Value is 0.72 - 1.13 CAD

Is NGW.CN undervalued or overvalued?

Based on its market price of 0.41 CAD and our intrinsic valuation, Next Green Wave Holdings Inc (NGW.CN) is undervalued by 127.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(2.32) - (0.58)	(0.87)	-311.4%
DCF (Growth 10y)	(0.12) - 0.47	(0.03)	-106.8%
DCF (EBITDA 5y)	0.72 - 1.13	0.93	127.7%
DCF (EBITDA 10y)	0.72 - 1.38	1.04	152.6%
Fair Value	0.11 - 0.11	0.11	-72.00%
P/E	0.41 - 0.41	0.41	0.7%
EV/EBITDA	0.27 - 0.90	0.58	40.4%
EPV	(0.35) - (0.57)	(0.46)	-211.8%
DDM - Stable	0.20 - 1.27	0.74	80.1%
DDM - Multi	0.27 - 1.35	0.45	10.9%