As of 2026-09-12, the Intrinsic Value of Vibe Growth Corp (VIBE.CN) is 23.88 CAD. This VIBE.CN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.45 CAD, the upside of Vibe Growth Corp is 5,206.40%.
The range of the Intrinsic Value is 19.67 - 31.05 CAD
Based on its market price of 0.45 CAD and our intrinsic valuation, Vibe Growth Corp (VIBE.CN) is undervalued by 5,206.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.95) - 0.34 | (0.47) | -204.3% |
| DCF (Growth 10y) | 19.67 - 31.05 | 23.88 | 5206.4% |
| DCF (EBITDA 5y) | 0.79 - 4.17 | 2.51 | 457.7% |
| DCF (EBITDA 10y) | 4.81 - 8.46 | 6.71 | 1390.9% |
| Fair Value | -17.67 - -17.67 | -17.67 | -4,026.31% |
| P/E | (17.67) - (26.50) | (22.09) | -5007.9% |
| EV/EBITDA | (0.02) - 4.85 | 1.67 | 270.4% |
| EPV | (56.62) - (47.78) | (52.20) | -11700.7% |
| DDM - Stable | (47.84) - (172.84) | (110.34) | -24620.8% |
| DDM - Multi | 5.03 - 14.04 | 7.39 | 1543.1% |
| Market Cap (mil) | 0.49 |
| Beta | 1.27 |
| Outstanding shares (mil) | 1.08 |
| Enterprise Value (mil) | 2.53 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.50% |
| Cost of Debt | 6.47% |
| WACC | 4.41% |