As of 2024-12-15, the Intrinsic Value of ScreenPro Security Inc (SCRN.CN) is
-0.39 CAD. This SCRN.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.03 CAD, the upside of ScreenPro Security Inc is
-1,666.15%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.39 CAD
Intrinsic Value
SCRN.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.39 - -0.39 |
-0.39 |
-1,666.15% |
| DDM - Stable |
(0.50) - (1.07) |
(0.78) |
-3228.6% |
| DDM - Multi |
(0.40) - (0.69) |
(0.51) |
-2136.4% |
SCRN.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.68 |
| Beta |
1.69 |
| Outstanding shares (mil) |
67.07 |
| Enterprise Value (mil) |
1.63 |
| Market risk premium |
5.50% |
| Cost of Equity |
12.83% |
| Cost of Debt |
5.00% |
| WACC |
12.21% |