As of 2025-05-31, the Intrinsic Value of X1 Esports & Entertainment Ltd (XONE.CN) is -0.36 CAD. This XONE.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.88 CAD, the upside of X1 Esports & Entertainment Ltd is -140.51%.
Based on its market price of 0.88 CAD and our intrinsic valuation, X1 Esports & Entertainment Ltd (XONE.CN) is overvalued by 140.51%.
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 | -0.36 - -0.36 | -0.36 | -140.51% |
| DDM - Stable | 2.13 - 8.51 | 5.32 | 504.3% |
| DDM - Multi | 1.98 - 5.47 | 2.82 | 220.2% |
| Market Cap (mil) | 47.85 |
| Beta | -7.33 |
| Outstanding shares (mil) | 54.37 |
| Enterprise Value (mil) | 47.94 |
| Market risk premium | 5.10% |
| Cost of Equity | 2.45% |
| Cost of Debt | 5.00% |
| WACC | 2.45% |