As of 2025-05-17, the Intrinsic Value of Tinley Beverage Company Inc (TNY.CN) is 0.20 CAD. This TNY.CN valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.02 CAD, the upside of Tinley Beverage Company Inc is 879.60%.
The range of the Intrinsic Value is 0.12 - 0.26 CAD
Based on its market price of 0.02 CAD and our intrinsic valuation, Tinley Beverage Company Inc (TNY.CN) is undervalued by 879.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (30.01) - (2.46) | (4.49) | -22566.2% |
| DCF (Growth 10y) | (7.81) - (97.01) | (14.40) | -72083.9% |
| DCF (EBITDA 5y) | 0.12 - 0.26 | 0.20 | 879.6% |
| DCF (EBITDA 10y) | 0.91 - 1.81 | 1.39 | 6827.7% |
| Fair Value | -0.05 - -0.05 | -0.05 | -347.56% |
| P/E | (0.23) - (0.27) | (0.25) | -1332.9% |
| EV/EBITDA | (0.04) - 0.04 | (0.01) | -129.3% |
| EPV | (0.12) - (0.16) | (0.14) | -798.2% |
| DDM - Stable | (0.17) - (1.43) | (0.80) | -4100.5% |
| DDM - Multi | (0.26) - (1.70) | (0.45) | -2359.7% |
| Market Cap (mil) | 9.06 |
| Beta | -0.54 |
| Outstanding shares (mil) | 453.00 |
| Enterprise Value (mil) | 7.69 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.07% |
| Cost of Debt | 5.00% |
| WACC | 5.42% |