Silver Viper Minerals Corp

OTC VIPRF Stock
Profitability for 1 year: +446.18%
Dividend yield: 0%
Sector: Materials

Fair price Silver Viper Minerals Corp

Current price
1.22 $
Average price
0.81 $ -33.83%
Price based on EPS
0.81 $ -33.83%
0/10

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 0.81 $
Current price = 1.22 $ (difference = -33.83%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = βˆ‘ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -4.01 $
Current price = 1.22 $ (difference = -428.4%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value β€” cost in the post-forecast period
Company Value β€” cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = βˆ‘ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -0.5 $
Current price = 1.22 $ (difference = -141.05%)


Data

Pay for your subscription

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

Subscribe