What is the intrinsic value of SCYB.CN?
As of 2025-04-29, the Intrinsic Value of Scryb Inc (SCYB.CN) is
0.12 CAD. This SCYB.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.02 CAD, the upside of Scryb Inc is
475.37%.
Is SCYB.CN undervalued or overvalued?
Based on its market price of 0.02 CAD and our intrinsic valuation, Scryb Inc (SCYB.CN) is undervalued by 475.37%.
SCYB.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(13.64) - (0.86) |
(1.57) |
-7954.8% |
| DCF (Growth 10y) |
(0.90) - (12.77) |
(1.56) |
-7915.5% |
| DCF (EBITDA 5y) |
(1.20) - (1.97) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.14) - (2.09) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.12 - 0.12 |
0.12 |
475.37% |
| P/E |
0.02 - 0.02 |
0.02 |
3.6% |
| EV/EBITDA |
(0.24) - (0.36) |
(0.30) |
-1586.2% |
| EPV |
(0.41) - (0.76) |
(0.58) |
-3009.0% |
| DDM - Stable |
0.22 - 3.88 |
2.05 |
10129.7% |
| DDM - Multi |
(0.68) - (9.80) |
(1.29) |
-6541.5% |
SCYB.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4.81 |
| Beta |
-0.49 |
| Outstanding shares (mil) |
240.64 |
| Enterprise Value (mil) |
5.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.01% |
| Cost of Debt |
5.00% |
| WACC |
7.73% |