As of 2024-12-13, 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%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.04 CAD
Intrinsic Value
VPN.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.04 - -0.04 |
-0.04 |
-141.50% |
| P/E |
(0.05) - (0.03) |
(0.04) |
-138.6% |
| DDM - Stable |
(0.07) - (0.19) |
(0.13) |
-231.2% |
| DDM - Multi |
(0.06) - (0.13) |
(0.08) |
-181.4% |
VPN.CN Intrinsic Value - Key Valuation Metrics
| 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% |