As of 2024-12-13, the Intrinsic Value of Way of Will Inc (WAY.CN) is
-1.57 CAD. This WAY.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.04 CAD, the upside of Way of Will Inc is
-4,586.20%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-1.57 CAD
Intrinsic Value
WAY.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-1.57 - -1.57 |
-1.57 |
-4,586.20% |
| DDM - Stable |
(0.16) - (0.27) |
(0.21) |
-712.4% |
| DDM - Multi |
0.00 - 0.00 |
0.00 |
-100.0% |
WAY.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.47 |
| Beta |
3.55 |
| Outstanding shares (mil) |
41.92 |
| Enterprise Value (mil) |
2.02 |
| Market risk premium |
5.10% |
| Cost of Equity |
28.45% |
| Cost of Debt |
5.00% |
| WACC |
16.07% |