OTC: NILIF - Surge Battery Metals Inc.

Yield per half year: +5.08%
Dividend yield: 0.00%
Sector: Materials

Current price
0.295 $
Average price
0.4614 $ +56.42%

Price based on EPS
0.4614 $ +56.42%
10/10
0.40000.40000.36210.36210.32420.32420.28640.28640.24850.24850.21060.2106Mar '24Mar '24Apr '24Apr '24May '24May '24Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '24

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.4614 $
Current price = 0.295 $ (difference = +56.42%)


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 = -7.9 $
Current price = 0.295 $ (difference = -2 777.82%)


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 = -1.87 $
Current price = 0.295 $ (difference = -732.49%)


Data

Pay for your subscription

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