As of 2025-07-09, the Intrinsic Value of Plurilock Security Inc (PLUR.V) is 2.25 CAD. This PLUR.V valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.23 CAD, the upside of Plurilock Security Inc is 898.80%.
The range of the Intrinsic Value is 1.15 - 14.84 CAD
Based on its market price of 0.23 CAD and our intrinsic valuation, Plurilock Security Inc (PLUR.V) is undervalued by 898.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.80) - (0.67) | (1.16) | -616.4% |
| DCF (Growth 10y) | 1.15 - 14.84 | 2.25 | 898.8% |
| DCF (EBITDA 5y) | (0.13) - (0.12) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.36 - 0.52 | 0.48 | 111.7% |
| Fair Value | -0.86 - -0.86 | -0.86 | -480.10% |
| P/E | (0.01) - (0.01) | (0.01) | -103.8% |
| EV/EBITDA | (0.64) - (0.34) | (0.50) | -324.0% |
| EPV | (0.69) - (0.86) | (0.78) | -445.1% |
| DDM - Stable | (3.04) - (41.64) | (22.34) | -10027.6% |
| DDM - Multi | (0.63) - (6.65) | (1.15) | -608.9% |
| Market Cap (mil) | 17.67 |
| Beta | 3.85 |
| Outstanding shares (mil) | 78.53 |
| Enterprise Value (mil) | 17.63 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.16% |
| Cost of Debt | 5.00% |
| WACC | 6.00% |