What is PUMP.CN's Intrinsic value?

World Class Extractions Inc (PUMP.CN) Intrinsic Value Analysis

Executive Summary

As of December 15, 2025, World Class Extractions Inc's estimated intrinsic value ranges from $0.06 to $0.06 per share, depending on the valuation methodology applied.

Valuation Method Fair Value (USD) Implied Upside/Downside
Dividend Discount Model (Stable) $0.06 +495.7%

Is World Class Extractions Inc (PUMP.CN) undervalued or overvalued?

With the current market price at $0.01, the stock appears to be significantly undervalued.

Understanding Intrinsic Value

Intrinsic value represents the "true" worth of a company based on its fundamentals rather than market sentiment. We've employed multiple methodologies to triangulate World Class Extractions Inc's intrinsic value, including:

  1. Dividend Discount Model (DDM): Values the company based on expected future dividend payments

Weighted Average Cost of Capital (WACC)

The cost of capital is a critical factor in valuation models, representing the required return for investors.

WACC Component Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.33 0.43
Cost of equity 4.9% 6.8%
Cost of debt 5.0% 5.0%
Tax rate 25.9% 26.5%
Debt/Equity ratio 1 1
After-tax WACC 4.3% 5.2%

Valuation Methods

2. Dividend Discount Model (DDM)

The DDM values a company based on its expected future dividend payments. We used two approaches:

Multi-Stage DDM:

  • Current payout ratio: 0.0%
  • Stable payout ratio: 90.0%
  • Growth transition: 5 years
  • Cost of equity: 5.8%
  • Long-term growth rate: 3.5%
  • Fair value: $-0.09 (-1029.2% from current price)

Stable DDM:

  • Stable payout ratio: 70% (Low) to 90% (High)
  • Cost of equity: 6.8% (Low) to 4.9% (High)
  • Long-term growth rate: 3.0% (Low) to 4.0% (High)
  • Fair value range: $0 to $0
  • Selected fair value: $0.06 (495.7% from current price)

Key Financial Metrics

Metric Value
Market Capitalization $7M
Enterprise Value $6M
Trailing P/E 10.01
Forward P/E 10.01
Trailing EV/EBITDA 0.10
Current Dividend Yield 62.96%
Dividend Growth Rate (5Y) 0.00%
Debt-to-Equity Ratio 0.84

Investment Decision Framework

To determine the most reliable intrinsic value estimate, we weigh each valuation method based on:

  1. Forecast Certainty: DCF methods rely on long-term projections, while earnings power value focuses on current normalized earnings
  2. Business Model Alignment: Dividend models are more appropriate for mature companies with established dividend policies
  3. Historical Accuracy: How well each method has predicted fair value historically

Valuation Weight Matrix

Valuation Method Weight Weighted Value
Dividend Discount Model (Stable) 100% $0.01
Weighted Average 100% $0.06

Investment Conclusion

Based on our comprehensive valuation analysis, World Class Extractions Inc's intrinsic value is $0.06, which is approximately 495.7% above the current market price of $0.01.

Key investment considerations:

  • Strong projected earnings growth (-179% to -131% margin)
  • Consistent cash flow generation

Given these factors, we believe World Class Extractions Inc is currently significantly undervalued with the potential for long-term appreciation based on the company's growth trajectory and financial strength.