HydroGraph Clean Power Inc
CNSX:HG
Intrinsic Value
The intrinsic value of one HG stock under the Base Case scenario is 0.003 CAD. Compared to the current market price of 0.215 CAD, HydroGraph Clean Power Inc is Overvalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
HydroGraph Clean Power Inc
Fundamental Analysis

Revenue & Expenses Breakdown
HydroGraph Clean Power Inc
Balance Sheet Decomposition
HydroGraph Clean Power Inc
Current Assets | 2.3m |
Cash & Short-Term Investments | 2.1m |
Receivables | 146.8k |
Other Current Assets | 65.6k |
Non-Current Assets | 4.4m |
PP&E | 1.2m |
Intangibles | 3.2m |
Other Non-Current Assets | 100 |
Free Cash Flow Analysis
HydroGraph Clean Power Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
HydroGraph Clean Power Inc
Revenue
|
24.8k
USD
|
Cost of Revenue
|
-18.4k
USD
|
Gross Profit
|
6.4k
USD
|
Operating Expenses
|
-3.6m
USD
|
Operating Income
|
-3.6m
USD
|
Other Expenses
|
103.8k
USD
|
Net Income
|
-3.5m
USD
|
HG Profitability Score
Profitability Due Diligence
HydroGraph Clean Power Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.
Score
HydroGraph Clean Power Inc's profitability score is 17/100. The higher the profitability score, the more profitable the company is.
HG Solvency Score
Solvency Due Diligence
HydroGraph Clean Power Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
HydroGraph Clean Power Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HG Price Targets Summary
HydroGraph Clean Power Inc
Dividends
Current shareholder yield for HG is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one HG stock under the Base Case scenario is 0.003 CAD.
Compared to the current market price of 0.215 CAD, HydroGraph Clean Power Inc is Overvalued by 99%.