NPT.CN
Plaintree Systems Inc
Price:  
0.04 
CAD
Volume:  
5,015.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPT.CN Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Plaintree Systems Inc (NPT.CN) is 6.28 CAD. This NPT.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.04 CAD, the upside of Plaintree Systems Inc is %.

The range of the Intrinsic Value is 3.23 - 30.43 CAD

0.04 CAD
Stock Price
6.28 CAD
Intrinsic Value
Intrinsic Value Details

NPT.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.38) - 1.02 (0.22) -739.1%
DCF (Growth 10y) 3.23 - 30.43 6.28 17847.3%
DCF (EBITDA 5y) (0.26) - (0.08) (1,234.50) -123450.0%
DCF (EBITDA 10y) 0.34 - 0.79 0.61 1650.1%
Fair Value -1.12 - -1.12 -1.12 -3,291.86%
P/E (1.22) - (1.44) (1.27) -3721.4%
EV/EBITDA (0.54) - (0.55) (0.54) -1657.0%
EPV 0.25 - 0.46 0.36 922.7%
DDM - Stable (0.40) - (3.94) (2.17) -6288.7%
DDM - Multi 0.08 - 0.83 0.16 355.8%

NPT.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 0.78
Beta -0.66
Outstanding shares (mil) 22.16
Enterprise Value (mil) 11.83
Market risk premium 5.10%
Cost of Equity 16.31%
Cost of Debt 5.00%
WACC 4.43%