As of 2024-12-11, the Intrinsic Value of Valens Company Inc. (VLNS.TO) is
293.40 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
28,950.00%.
The range of the Intrinsic Value is 257.19 - 640.78 CAD
293.40 CAD
Intrinsic Value
VLNS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(7,942.70) - (3,353.96) |
(4,682.13) |
-463677.4% |
| DCF (Growth 10y) |
(12,950.89) - (32,045.28) |
(18,483.89) |
-1830188.1% |
| DCF (EBITDA 5y) |
257.19 - 640.78 |
293.40 |
28950.0% |
| DCF (EBITDA 10y) |
1,876.79 - 4,620.29 |
2,250.25 |
222697.5% |
| Fair Value |
-14.59 - -14.59 |
-14.59 |
-1,544.08% |
| EV/EBITDA |
(6.31) - 392.00 |
128.29 |
12601.8% |
| EPV |
(2.47) - (3.02) |
(2.75) |
-371.9% |
| DDM - Stable |
(25.44) - (76.60) |
(51.02) |
-5151.2% |
| DDM - Multi |
(73.84) - (173.81) |
(103.77) |
-10374.7% |
VLNS.TO Intrinsic Value - Key Valuation Metrics
| 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 |
9.73% |
| Cost of Debt |
5.00% |
| WACC |
8.92% |