As of 2025-04-22, the Intrinsic Value of Valens Company Inc. (VLNS.TO) is 1,110.82 CAD. This VLNS.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.01 CAD, the upside of Valens Company Inc. is 109,882.30%.
The range of the Intrinsic Value is 565.22 - 1,709.73 CAD
Based on its market price of 1.01 CAD and our intrinsic valuation, Valens Company Inc. (VLNS.TO) is undervalued by 109,882.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12,251.05) - (3,722.25) | (5,656.87) | -560186.3% |
| DCF (Growth 10y) | (14,675.68) - (51,034.39) | (22,927.56) | -2270155.8% |
| DCF (EBITDA 5y) | 565.22 - 1,709.73 | 1,110.82 | 109882.3% |
| DCF (EBITDA 10y) | 3,786.25 - 11,959.14 | 7,482.28 | 740719.3% |
| Fair Value | -14.59 - -14.59 | -14.59 | -1,544.08% |
| P/E | (60.38) - (63.36) | (61.48) | -6186.8% |
| EV/EBITDA | (8.03) - 323.74 | 126.82 | 12456.4% |
| EPV | (2.62) - (3.39) | (3.00) | -397.2% |
| DDM - Stable | (28.25) - (116.74) | (72.49) | -7277.4% |
| DDM - Multi | (83.14) - (270.52) | (127.62) | -12735.2% |
| Market Cap (mil) | 81.55 |
| Beta | 1.81 |
| Outstanding shares (mil) | 80.74 |
| Enterprise Value (mil) | 120.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.74% |
| Cost of Debt | 5.00% |
| WACC | 8.09% |