As of 2024-12-14, the Intrinsic Value of Thoughtful Brands Inc (TBI.CN) is
- CAD. This TBI.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.16 CAD, the upside of Thoughtful Brands Inc is
-100.00%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
TBI.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
- - - |
- |
-100.00% |
| DDM - Stable |
(7.37) - (24.61) |
(15.99) |
-10416.7% |
| DDM - Multi |
(2.57) - (6.67) |
(3.71) |
-2491.8% |
TBI.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6.03 |
| Beta |
0.94 |
| Outstanding shares (mil) |
38.93 |
| Enterprise Value (mil) |
7.55 |
| Market risk premium |
4.74% |
| Cost of Equity |
9.05% |
| Cost of Debt |
5.00% |
| WACC |
8.82% |