IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

CEA Industries Inc. (BNCWZ)

Agricultural Services

Latest Price
$0.07
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
6.57
P/B Ratio
0.01

Valuation metrics

adjust assumptions →
Base FCF: $738,747 (median of recent 4yr)
Growth: 21%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$0.99
+1315% upside