As of 2024-12-14, the Intrinsic Value of Vejii Holdings Ltd (VEJI.CN) is
0.17 CAD. This VEJI.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.08 CAD, the upside of Vejii Holdings Ltd is
106.88%.
VEJI.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(707.66) - (83.30) |
(144.84) |
-181144.2% |
| DCF (Growth 10y) |
(89.71) - (700.93) |
(149.98) |
-187569.0% |
| Fair Value |
0.17 - 0.17 |
0.17 |
106.88% |
| P/E |
0.09 - 0.09 |
0.09 |
7.6% |
| EPV |
(22.34) - (22.99) |
(22.66) |
-28429.2% |
| DDM - Stable |
2.70 - 5.61 |
4.16 |
5094.0% |
| DDM - Multi |
(11.12) - (18.01) |
(13.76) |
-17299.2% |
VEJI.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
0.33 |
| Beta |
1.48 |
| Outstanding shares (mil) |
4.18 |
| Enterprise Value (mil) |
0.32 |
| Market risk premium |
5.50% |
| Cost of Equity |
11.98% |
| Cost of Debt |
5.00% |
| WACC |
4.23% |