
Arianne Phosphate Inc
OTC:DRRSF

Intrinsic Value
The intrinsic value of one
DRRSF
stock under the Base Case scenario is
0.002
USD.
Compared to the current market price of 0.115 USD,
Arianne Phosphate Inc
is
Overvalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Arianne Phosphate Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Arianne Phosphate Inc
Balance Sheet Decomposition
Arianne Phosphate Inc
Current Assets | 4.3m |
Cash & Short-Term Investments | 4m |
Receivables | 309.5k |
Other Current Assets | -100 |
Non-Current Assets | 63.4m |
Long-Term Investments | 187.4k |
PP&E | 63.2m |
Other Non-Current Assets | 100 |
Free Cash Flow Analysis
Arianne Phosphate Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Arianne Phosphate Inc
Revenue
|
0
CAD
|
Operating Expenses
|
-3.2m
CAD
|
Operating Income
|
-3.2m
CAD
|
Other Expenses
|
-11.3m
CAD
|
Net Income
|
-14.4m
CAD
|
DRRSF Profitability Score
Profitability Due Diligence
Arianne Phosphate Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.

Score
Arianne Phosphate Inc's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
DRRSF Solvency Score
Solvency Due Diligence
Arianne Phosphate Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
Arianne Phosphate Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DRRSF Price Targets Summary
Arianne Phosphate Inc
Dividends
Current shareholder yield for DAN 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
DRRSF
stock under the Base Case scenario is
0.002
USD.
Compared to the current market price of 0.115 USD,
Arianne Phosphate Inc
is
Overvalued by 98%.