As of 2025-07-02, the Intrinsic Value of VPN Technologies Inc (VPN.CN) is -0.04 CAD. This VPN.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.10 CAD, the upside of VPN Technologies Inc is -141.50%.
Based on its market price of 0.10 CAD and our intrinsic valuation, VPN Technologies Inc (VPN.CN) is overvalued by 141.50%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -0.04 - -0.04 | -0.04 | -141.50% |
| P/E | (0.04) - (0.05) | (0.05) | -147.9% |
| DDM - Stable | (0.07) - (0.19) | (0.13) | -231.2% |
| DDM - Multi | (0.06) - (0.13) | (0.08) | -181.4% |
| Market Cap (mil) | 5.27 |
| Beta | 0.71 |
| Outstanding shares (mil) | 52.74 |
| Enterprise Value (mil) | 5.02 |
| Market risk premium | 5.50% |
| Cost of Equity | 10.21% |
| Cost of Debt | 5.00% |
| WACC | 6.95% |