As of 2024-12-14, 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%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.06 CAD
Intrinsic Value
SWIM.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.06 - -0.06 |
-0.06 |
-1,278.50% |
| P/E |
0.00 - 0.00 |
0.00 |
-5.7% |
| DDM - Stable |
0.34 - 0.42 |
0.38 |
7464.4% |
| DDM - Multi |
0.72 - 0.63 |
0.67 |
13371.7% |
SWIM.CN Intrinsic Value - Key Valuation Metrics
| 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 |
1.51% |
| Cost of Debt |
5.00% |
| WACC |
2.60% |