ZTE.CN
Ztest Electronics Inc
Price:  
0.34 
CAD
Volume:  
198,400.00
Canada | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ZTE.CN Intrinsic Value

141.60 %
Upside

As of 2024-12-14, the Intrinsic Value of Ztest Electronics Inc (ZTE.CN) is 0.81 CAD. This ZTE.CN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.34 CAD, the upside of Ztest Electronics Inc is 141.60%.

The range of the Intrinsic Value is 0.60 - 1.29 CAD

0.34 CAD
Stock Price
0.81 CAD
Intrinsic Value
Intrinsic Value Details

ZTE.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.60 - 1.29 0.81 141.6%
DCF (Growth 10y) 0.69 - 1.47 0.92 174.9%
DCF (EBITDA 5y) 0.77 - 0.98 0.84 152.2%
DCF (EBITDA 10y) 0.83 - 1.19 0.96 187.8%
Fair Value 1.31 - 1.31 1.31 291.20%
P/E 0.64 - 1.30 0.95 184.0%
EV/EBITDA 0.64 - 0.83 0.73 117.1%
EPV 0.21 - 0.32 0.26 -21.7%
DDM - Stable 0.38 - 1.15 0.76 127.4%
DDM - Multi 0.42 - 1.08 0.61 83.5%

ZTE.CN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12.18
Beta -1.00
Outstanding shares (mil) 36.35
Enterprise Value (mil) 9.29
Market risk premium 5.10%
Cost of Equity 7.41%
Cost of Debt 4.25%
WACC 7.26%