What is the intrinsic value of VLN.TO?
As of 2025-09-15, the Intrinsic Value of Velan Inc (VLN.TO) is
0.55 CAD. This VLN.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 15.62 CAD, the upside of Velan Inc is
-96.50%.
Is VLN.TO undervalued or overvalued?
Based on its market price of 15.62 CAD and our intrinsic valuation, Velan Inc (VLN.TO) is overvalued by 96.50%.
VLN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(267.39) - (37.51) |
(62.36) |
-499.3% |
| DCF (Growth 10y) |
(32.90) - (198.30) |
(51.06) |
-426.9% |
| DCF (EBITDA 5y) |
(21.21) - (26.92) |
(1,709.29) |
-123450.0% |
| DCF (EBITDA 10y) |
(21.32) - (26.58) |
(1,709.29) |
-123450.0% |
| Fair Value |
0.55 - 0.55 |
0.55 |
-96.50% |
| P/E |
1.82 - 2.59 |
2.11 |
-86.5% |
| EV/EBITDA |
(1.36) - (2.42) |
(1.79) |
-111.5% |
| EPV |
27.68 - 42.25 |
34.96 |
123.8% |
| DDM - Stable |
1.17 - 11.11 |
6.14 |
-60.7% |
| DDM - Multi |
(25.83) - (198.84) |
(46.37) |
-396.9% |
VLN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
337.24 |
| Beta |
1.28 |
| Outstanding shares (mil) |
21.59 |
| Enterprise Value (mil) |
291.30 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.72% |
| Cost of Debt |
5.00% |
| WACC |
7.35% |