As of 2025-05-17, the Intrinsic Value of Les Ressources Yorbeau Inc (YRB.TO) is 0.17 CAD. This YRB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.04 CAD, the upside of Les Ressources Yorbeau Inc is 320.10%.
The range of the Intrinsic Value is 0.14 - 0.22 CAD
Based on its market price of 0.04 CAD and our intrinsic valuation, Les Ressources Yorbeau Inc (YRB.TO) is undervalued by 320.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.14 - 0.22 | 0.17 | 320.1% |
| DCF (Growth 10y) | 0.15 - 0.24 | 0.19 | 368.1% |
| DCF (EBITDA 5y) | 0.09 - 0.12 | 0.10 | 160.4% |
| DCF (EBITDA 10y) | 0.12 - 0.16 | 0.14 | 243.8% |
| Fair Value | 0.36 - 0.36 | 0.36 | 792.95% |
| P/E | 0.12 - 0.37 | 0.24 | 512.2% |
| EV/EBITDA | (0.01) - 0.08 | 0.03 | -23.1% |
| EPV | (0.03) - (0.04) | (0.04) | -188.5% |
| DDM - Stable | 0.12 - 0.25 | 0.18 | 351.4% |
| DDM - Multi | 0.09 - 0.16 | 0.12 | 198.5% |
| Market Cap (mil) | 18.46 |
| Beta | 0.37 |
| Outstanding shares (mil) | 461.59 |
| Enterprise Value (mil) | 18.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.94% |
| Cost of Debt | 26.79% |
| WACC | 8.96% |