US: AAGC - All American Gld Crp

Yield per half year: +116.67%
Dividend yield: 0.00%
Sector: Consumer Discretionary

Current price
0.0009 $
Average price
0.0012 $ +28.18%

Price based on EPS
0.0012 $ +28.18%
10/10
0.00130.00130.00110.00110.00090.00090.00070.00070.00050.00050.00030.0003Mar '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 = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
Key Rate = Key rate
Fair price = 0.0012 $
Current price = 0.0009 $ (difference = +28.18%)


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 = 0.0586 $
Current price = 0.0009 $ (difference = +6 405.84%)


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 = 0.0087 $
Current price = 0.0009 $ (difference = +868.88%)


Data

Pay for your subscription

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