As of 2024-12-13, the Intrinsic Value of Tactical Resources Corp (RARE.CN) is
-0.10 CAD. This RARE.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.10 CAD, the upside of Tactical Resources Corp is
-195.24%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.10 CAD
Intrinsic Value
RARE.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.10 - -0.10 |
-0.10 |
-195.24% |
| DDM - Stable |
(0.09) - (0.18) |
(0.13) |
-232.5% |
| DDM - Multi |
(0.07) - (0.10) |
(0.08) |
-182.5% |
RARE.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4.99 |
| Beta |
1.48 |
| Outstanding shares (mil) |
49.94 |
| Enterprise Value (mil) |
3.88 |
| Market risk premium |
5.50% |
| Cost of Equity |
16.31% |
| Cost of Debt |
5.00% |
| WACC |
10.00% |