As of 2025-04-21, 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%.
Based on its market price of 0.16 CAD and our intrinsic valuation, Thoughtful Brands Inc (TBI.CN) is overvalued by 100.00%.
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 | - - - | - | -100.00% |
| DDM - Stable | (7.37) - (24.61) | (15.99) | -10416.7% |
| DDM - Multi | (2.57) - (6.67) | (3.71) | -2491.8% |
| 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% |