As of 2024-12-12, 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%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.36 CAD
Intrinsic Value
XONE.CN Intrinsic Value - Valuation Summary
|
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% |
XONE.CN Intrinsic Value - Key Valuation Metrics
| 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% |