As of 2024-12-13, the Intrinsic Value of Taat Lifestyle & Wellness Ltd (TAAT.CN) is
29.45 CAD. This TAAT.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 0.16 CAD, the upside of Taat Lifestyle & Wellness Ltd is
18,308.40%.
The range of the Intrinsic Value is 14.38 - 222.25 CAD
29.45 CAD
Intrinsic Value
TAAT.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(40.04) - (5.37) |
(7.88) |
-5023.7% |
| DCF (Growth 10y) |
14.38 - 222.25 |
29.45 |
18308.4% |
| DCF (EBITDA 5y) |
15.16 - 20.71 |
17.85 |
11054.4% |
| DCF (EBITDA 10y) |
23.09 - 33.18 |
27.83 |
17296.0% |
| Fair Value |
-3.36 - -3.36 |
-3.36 |
-2,201.65% |
| P/E |
(10.57) - (11.82) |
(11.53) |
-7308.7% |
| EV/EBITDA |
(5.47) - (6.45) |
(6.04) |
-3872.1% |
| EPV |
(15.53) - (21.02) |
(18.28) |
-11524.7% |
| DDM - Stable |
(6.31) - (20.10) |
(13.20) |
-8351.6% |
| DDM - Multi |
3.59 - 9.27 |
5.22 |
3160.9% |
TAAT.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.90 |
| Beta |
1.05 |
| Outstanding shares (mil) |
11.86 |
| Enterprise Value (mil) |
7.61 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.88% |
| Cost of Debt |
6.10% |
| WACC |
5.37% |