Elixxer Valuation

Q: What is the Fair Price of ELXR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

ELXR (CA$1.15) is trading below our estimate of [[fair value]] (CA$8.02)

Is ELXR undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of ELXR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ELXR (CA$1.15) is trading below our estimate of fair value (CA$8.02)

Significantly Below Fair Value: ELXR is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for ELXR?

Key metric: As ELXR is unprofitable and pre-revenue we use its Price-To-Book Ratio for relative valuation analysis.

The above table shows the Price to Book ratio for ELXR. This is calculated by dividing ELXR's market cap by their current book value.
What is ELXR's PB Ratio?
PB Ratio	-1.5x
Book	-CA$8.58m
Market Cap	CA$13.04m

ELXR key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	n/a
Enterprise Value/EBITDA	n/a
PEG Ratio	n/a

Price to Book Ratio vs Peers

How does ELXR's PB Ratio compare to its peers?

The above table shows the PB ratio for ELXR vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	0.5x
GPUS Alset AI Ventures	0.5x	n/a	CA$4.6m
IDK ThreeD Capital	0.2x	n/a	CA$11.3m
AAB Aberdeen International	0.8x	n/a	CA$8.0m
PCO Phoenix Canada Oil	0.5x	n/a	CA$4.3m
ELXR Elixxer	n/a	n/a	CA$13.0m

Price-To-Book vs Peers: ELXR has negative equity and a Price-To-Book Ratio (-1.5x) compared to the peer average (1x).

Price to Book Ratio vs Industry

How does ELXR's PB Ratio compare vs other companies in the CA Capital Markets Industry?

12 Companies	Price / Book	Estimated Growth	Market Cap
PLRB Pluribus Technologies	0.09x	n/a	US$1.01m
CAC.P Cinaport Acquisition III	0.09x	n/a	US$108.32k
RAC.P Riverwalk Acquisition	0.09x	n/a	US$106.64k
AIV.P Apolo IV Acquisition	0.1x	n/a	US$106.32k

12 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Book vs Industry: ELXR has negative equity and a Price-To-Book Ratio (-1.5x) compared to the Canadian Capital Markets industry average (0.9x).

Price to Book Ratio vs Fair Ratio

What is ELXR's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

ELXR PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	-1.5x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate ELXR's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Berkshire Hathaway

US$1.0t

Through its subsidiaries, engages in the insurance, freight rail transportation, and utility businesses worldwide.

BRK

US$36.06

1.1%

29.4%

AGF Management

CA$730.9m

AGF Management Limited is one of Canada’s premier investment management companies with offices across Canada and subsidiaries around the world.

AGF.B

CA$11.25

2.3%

55.0%

Vencanna Ventures

CA$2.2m

Vencanna Ventures Inc. is formerly known as The Cannavative Group LLC is a venture capital firm specializing in seed/startups and early venture.

VENI

CA$0.01

n/a