Willow Biosciences Inc
TSX:WLLW

Watchlist Manager
Willow Biosciences Inc Logo
Willow Biosciences Inc
TSX:WLLW
Watchlist
Price: 0.18 CAD
Market Cap: 113.3m CAD

Intrinsic Value

WLLW doesn't have a meaningful market cap.

The intrinsic value of one WLLW stock under the Base Case scenario is 0.09 CAD. Compared to the current market price of 0.18 CAD, Willow Biosciences Inc is Overvalued by 53%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

WLLW Intrinsic Value
0.09 CAD
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Willow Biosciences Inc

What is Valuation History?
Compare WLLW to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about WLLW?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Willow Biosciences Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Willow Biosciences Inc

Current Assets 2.3m
Cash & Short-Term Investments 182k
Receivables 7k
Other Current Assets 2.1m
Non-Current Assets 17k
PP&E 17k
Efficiency

Free Cash Flow Analysis
Willow Biosciences Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Willow Biosciences Inc

Revenue
6.4m CAD
Operating Expenses
-9.5m CAD
Operating Income
-3.1m CAD
Other Expenses
-1m CAD
Net Income
-4.1m CAD
Fundamental Scores

WLLW Profitability Score
Profitability Due Diligence

Willow Biosciences Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

20/100
Profitability
Score

Willow Biosciences Inc's profitability score is 20/100. The higher the profitability score, the more profitable the company is.

WLLW Solvency Score
Solvency Due Diligence

Willow Biosciences Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
42/100
Solvency
Score

Willow Biosciences Inc's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WLLW Price Targets Summary
Willow Biosciences Inc

There are no price targets for WLLW.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Willow Biosciences Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for WLLW 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one WLLW stock?

The intrinsic value of one WLLW stock under the Base Case scenario is 0.09 CAD.

Is WLLW stock undervalued or overvalued?

Compared to the current market price of 0.18 CAD, Willow Biosciences Inc is Overvalued by 53%.

Back to Top