As of 2025-04-26, the Intrinsic Value of Uriel Gas Holdings Corp (UGH.CN) is 0.00 CAD. This UGH.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 CAD, the upside of Uriel Gas Holdings Corp is -100.00%.
The range of the Intrinsic Value is - CAD
Based on its market price of 0.03 CAD and our intrinsic valuation, Uriel Gas Holdings Corp (UGH.CN) is overvalued by 100.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | - | 0.00 | -100.0% |
| DCF (Growth 10y) | - | 0.00 | -100.0% |
| Fair Value | -0.04 - -0.04 | -0.04 | -245.20% |
| EPV | - | 0.00 | -100.0% |
| DDM - Stable | (1.07) - (1.21) | (1.14) | -4665.8% |
| DDM - Multi | (1.95) - (1.59) | (1.76) | -7122.5% |
| Market Cap (mil) | 1.75 |
| Beta | -2.94 |
| Outstanding shares (mil) | 69.86 |
| Enterprise Value (mil) | 1.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 2.51% |
| Cost of Debt | 7.00% |
| WACC | 3.84% |