As of 2025-06-16, the Intrinsic Value of 29Metals Ltd (29M.AX) is 0.35 AUD. This 29M.AX valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.22 AUD, the upside of 29Metals Ltd is 64.00%.
The range of the Intrinsic Value is 0.19 - 0.80 AUD
Based on its market price of 0.22 AUD and our intrinsic valuation, 29Metals Ltd (29M.AX) is undervalued by 64.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.27) - (0.18) | (0.20) | -193.2% |
| DCF (Growth 10y) | 0.19 - 0.80 | 0.35 | 64.0% |
| DCF (EBITDA 5y) | 0.04 - 0.08 | 0.07 | -67.0% |
| DCF (EBITDA 10y) | 0.23 - 0.35 | 0.30 | 41.3% |
| Fair Value | -0.65 - -0.65 | -0.65 | -401.20% |
| P/E | (1.23) - (1.34) | (1.24) | -678.3% |
| EV/EBITDA | (0.50) - (0.48) | (0.50) | -333.7% |
| EPV | (1.00) - (1.30) | (1.15) | -635.9% |
| DDM - Stable | (0.67) - (1.81) | (1.24) | -676.4% |
| DDM - Multi | (0.23) - (0.53) | (0.33) | -252.9% |
| Market Cap (mil) | 294.84 |
| Beta | 2.64 |
| Outstanding shares (mil) | 1,371.34 |
| Enterprise Value (mil) | 357.85 |
| Market risk premium | 5.10% |
| Cost of Equity | 14.01% |
| Cost of Debt | 5.00% |
| WACC | 8.69% |