As of 2025-07-08, the Intrinsic Value of Rubicon Organics Inc (ROMJ.V) is 0.50 CAD. This ROMJ.V valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.50 CAD, the upside of Rubicon Organics Inc is 1.00%.
The range of the Intrinsic Value is 0.30 - 0.69 CAD
Based on its market price of 0.50 CAD and our intrinsic valuation, Rubicon Organics Inc (ROMJ.V) is undervalued by 1.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (53.92) - (2.62) | (4.78) | -1055.1% |
| DCF (Growth 10y) | (1.51) - (18.92) | (2.27) | -554.8% |
| DCF (EBITDA 5y) | 0.30 - 0.69 | 0.50 | 1.0% |
| DCF (EBITDA 10y) | 0.92 - 2.13 | 1.50 | 199.1% |
| Fair Value | -0.25 - -0.25 | -0.25 | -149.62% |
| P/E | (0.11) - (0.16) | (0.14) | -127.3% |
| EV/EBITDA | 0.44 - 1.44 | 0.92 | 83.1% |
| EPV | 1.30 - 2.20 | 1.75 | 250.5% |
| DDM - Stable | (0.17) - (1.65) | (0.91) | -281.9% |
| DDM - Multi | 0.35 - 2.72 | 0.63 | 26.3% |
| Market Cap (mil) | 33.49 |
| Beta | -1.41 |
| Outstanding shares (mil) | 66.98 |
| Enterprise Value (mil) | 35.41 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.39% |
| Cost of Debt | 7.40% |
| WACC | 6.94% |