As of 2024-12-14, the Intrinsic Value of Vor Biopharma Inc (VOR) is
-8.19 USD. This VOR valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.98 USD, the upside of Vor Biopharma Inc is
-937.20%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-8.19 USD
Intrinsic Value
VOR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-8.19 - -8.19 |
-8.19 |
-937.20% |
| P/E |
(40.07) - (40.73) |
(38.55) |
-4041.3% |
| DDM - Stable |
(17.86) - (60.48) |
(39.17) |
-4104.8% |
| DDM - Multi |
(1.58) - (4.13) |
(2.28) |
-333.5% |
VOR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
52.93 |
| Beta |
1.89 |
| Outstanding shares (mil) |
54.12 |
| Enterprise Value (mil) |
0.13 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.62% |
| Cost of Debt |
5.00% |
| WACC |
6.64% |