What is the intrinsic value of VYST?
As of 2025-07-06, the Intrinsic Value of Vystar Corp (VYST) is
0.55 USD. This VYST valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.08 USD, the upside of Vystar Corp is
577.87%.
Is VYST undervalued or overvalued?
Based on its market price of 0.08 USD and our intrinsic valuation, Vystar Corp (VYST) is undervalued by 577.87%.
VYST Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(5.84) - (0.50) |
(0.86) |
-1160.9% |
| DCF (Growth 10y) |
(0.49) - (5.33) |
(0.82) |
-1107.2% |
| DCF (EBITDA 5y) |
(0.22) - (0.24) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.26) - (0.30) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.55 - 0.55 |
0.55 |
577.87% |
| P/E |
0.14 - 0.29 |
0.23 |
179.2% |
| EV/EBITDA |
(0.36) - (0.36) |
(0.35) |
-528.2% |
| EPV |
(0.78) - (1.16) |
(0.97) |
-1293.2% |
| DDM - Stable |
0.45 - 2.26 |
1.35 |
1559.1% |
| DDM - Multi |
(0.34) - (1.39) |
(0.56) |
-783.2% |
VYST Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.74 |
| Beta |
-3.86 |
| Outstanding shares (mil) |
21.38 |
| Enterprise Value (mil) |
2.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.22% |
| Cost of Debt |
5.50% |
| WACC |
5.39% |