NASDAQ: VAXX - Vaxxinity, Inc.

Yield per half year: -90%
Dividend yield: 0.00%
Sector: Healthcare

Current price
0.0001 $
Average price
6.1E-5 $ -39.06%
Price based on EPS
0.5251 $ +525 000.78%
Discount price Net Income
6.1E-5 $ -39.06%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.5251 $
Current price = 0.0001 $ (difference = +525 000.78%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -0.000363 $
Current price = 0.0001 $ (difference = -463.11%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -11.63 $
Current price = 0.0001 $ (difference = -11 632 456.23%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe