As of 2025-12-30, the Intrinsic Value of SWMBRD Sports Inc. (SWIM.CN) is -0.06 CAD. This SWIM.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.01 CAD, the upside of SWMBRD Sports Inc. is -1,278.50%.
Based on its market price of 0.01 CAD and our intrinsic valuation, SWMBRD Sports Inc. (SWIM.CN) is overvalued by 1,278.50%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -0.06 - -0.06 | -0.06 | -1,278.50% |
| DDM - Stable | 0.34 - 0.42 | 0.38 | 7524.0% |
| DDM - Multi | 0.73 - 0.64 | 0.68 | 13473.2% |
| Market Cap (mil) | 0.46 |
| Beta | -2.78 |
| Outstanding shares (mil) | 92.43 |
| Enterprise Value (mil) | 0.46 |
| Market risk premium | 5.10% |
| Cost of Equity | 1.53% |
| Cost of Debt | 5.00% |
| WACC | 2.61% |