As of 2024-12-12, the Intrinsic Value of Yellow Stem Tech Inc (YY.CN) is
-0.23 CAD. This YY.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.03 CAD, the upside of Yellow Stem Tech Inc is
-864.76%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.23 CAD
Intrinsic Value
YY.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.23 - -0.23 |
-0.23 |
-864.76% |
| DDM - Stable |
(0.04) - (0.07) |
(0.06) |
-290.8% |
| DDM - Multi |
(0.03) - (0.04) |
(0.03) |
-216.4% |
YY.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.92 |
| Beta |
1.68 |
| Outstanding shares (mil) |
64.15 |
| Enterprise Value (mil) |
1.88 |
| Market risk premium |
5.50% |
| Cost of Equity |
17.64% |
| Cost of Debt |
5.00% |
| WACC |
10.67% |