As of 2024-12-13, the Intrinsic Value of Raindrop Ventures Inc (RAYN.CN) is
- CAD. This RAYN.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.38 CAD, the upside of Raindrop Ventures Inc is
-100.00%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
RAYN.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
- - - |
- |
-100.00% |
| DDM - Stable |
(0.39) - (1.25) |
(0.82) |
-315.6% |
| DDM - Multi |
(0.17) - (0.43) |
(0.24) |
-164.3% |
RAYN.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9.99 |
| Beta |
1.01 |
| Outstanding shares (mil) |
26.29 |
| Enterprise Value (mil) |
8.79 |
| Market risk premium |
4.74% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.00% |
| WACC |
9.23% |