
Pyrogenesis Canada Inc
TSX:PYR

Intrinsic Value
The intrinsic value of one
PYR
stock under the Base Case scenario is
0.16
CAD.
Compared to the current market price of 0.49 CAD,
Pyrogenesis Canada Inc
is
Overvalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pyrogenesis Canada Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Pyrogenesis Canada Inc
Balance Sheet Decomposition
Pyrogenesis Canada Inc
Current Assets | 12.1m |
Cash & Short-Term Investments | 224.2k |
Receivables | 7.2m |
Other Current Assets | 4.7m |
Non-Current Assets | 13.8m |
Long-Term Investments | 4.2m |
PP&E | 7.2m |
Intangibles | 1.7m |
Other Non-Current Assets | 644k |
Free Cash Flow Analysis
Pyrogenesis Canada Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Pyrogenesis Canada Inc
Revenue
|
15.2m
CAD
|
Cost of Revenue
|
-9.8m
CAD
|
Gross Profit
|
5.3m
CAD
|
Operating Expenses
|
-10.6m
CAD
|
Operating Income
|
-5.3m
CAD
|
Other Expenses
|
-1.2m
CAD
|
Net Income
|
-6.5m
CAD
|
PYR Profitability Score
Profitability Due Diligence
Pyrogenesis Canada Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Pyrogenesis Canada Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
PYR Solvency Score
Solvency Due Diligence
Pyrogenesis Canada Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Pyrogenesis Canada Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PYR Price Targets Summary
Pyrogenesis Canada Inc
Dividends
Current shareholder yield for PYR 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
PYR
stock under the Base Case scenario is
0.16
CAD.
Compared to the current market price of 0.49 CAD,
Pyrogenesis Canada Inc
is
Overvalued by 67%.