ABX.TO
Barrick Gold Corp
Price:  
25.28 
CAD
Volume:  
1,057,830.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ABX.TO Intrinsic Value

54.50 %
Upside

What is the intrinsic value of ABX.TO?

As of 2025-05-15, the Intrinsic Value of Barrick Gold Corp (ABX.TO) is 39.06 CAD. This ABX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.28 CAD, the upside of Barrick Gold Corp is 54.50%.

The range of the Intrinsic Value is 31.09 - 53.65 CAD

Is ABX.TO undervalued or overvalued?

Based on its market price of 25.28 CAD and our intrinsic valuation, Barrick Gold Corp (ABX.TO) is undervalued by 54.50%.

25.28 CAD
Stock Price
39.06 CAD
Intrinsic Value
Intrinsic Value Details

ABX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.09 - 53.65 39.06 54.5%
DCF (Growth 10y) 34.40 - 56.01 42.13 66.7%
DCF (EBITDA 5y) 33.96 - 42.79 38.38 51.8%
DCF (EBITDA 10y) 36.30 - 46.96 41.39 63.7%
Fair Value 46.87 - 46.87 46.87 85.41%
P/E 23.44 - 40.42 30.71 21.5%
EV/EBITDA 25.86 - 46.43 35.03 38.6%
EPV 12.20 - 15.91 14.06 -44.4%
DDM - Stable 12.22 - 27.42 19.82 -21.6%
DDM - Multi 23.83 - 40.74 30.00 18.7%

ABX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 43,661.09
Beta 1.27
Outstanding shares (mil) 1,727.10
Enterprise Value (mil) 44,529.49
Market risk premium 5.10%
Cost of Equity 10.45%
Cost of Debt 5.03%
WACC 9.50%