Cybin

Cybin will achieve a solid 14.7% profit margin within 5 years

TylerV

Invested

Community Contributor

Published

14 Nov 25

Views

127

14 Nov

CA$6.45

TylerV's Fair Value

CA$112.00

94.2% undervalued

-37.1%

-1.1%

-37.1%

-1.1%

You can edit this narrative until Nov 15 10:05 PM. Then, changes will post as Updates.

Author's Valuation

CA$11294.2% undervalued

TylerV's Fair Value

Valuator

Company Info

Notes

TylerV'sFair Value

CA$112

94.2% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

64.58%

Historical revenue growth rate

-114.24%

Pharma revenue growth rate

0.55%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

6.35%

Calculation

US$378.01m

Earnings '30

25.09x

PE Ratio '30

US$9.48b

Market Cap '30

US$9.48b

Market Cap '30

87.62m

No. shares '30

US$108.22

Share Price '30

US$108.22 Share Price '30

Discounted to 2025 @ 5.97% p.a.

US$80.99

Fair Value '25

US$80.99 Fair Value '25

Converted to CAD @ 1.3829 USD/CAD Exchange Rate

CA$112.00

Fair Value '25