ABX.TO
Barrick Gold Corp
Price:  
23.27 
CAD
Volume:  
2,211,303.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ABX.TO Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Barrick Gold Corp (ABX.TO) is 31.42 CAD. This ABX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.27 CAD, the upside of Barrick Gold Corp is %.

The range of the Intrinsic Value is 23.83 - 47.41 CAD

23.27 CAD
Stock Price
31.42 CAD
Intrinsic Value
Intrinsic Value Details

ABX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.83 - 47.41 31.42 35.0%
DCF (Growth 10y) 25.74 - 47.72 32.89 41.4%
DCF (EBITDA 5y) 26.26 - 31.47 29.26 25.7%
DCF (EBITDA 10y) 27.71 - 34.58 31.33 34.6%
Fair Value 28.16 - 28.16 28.16 21.01%
P/E 24.80 - 32.66 29.32 26.0%
EV/EBITDA 21.66 - 30.02 25.33 8.8%
EPV 15.74 - 20.24 17.99 -22.7%
DDM - Stable 8.89 - 22.28 15.58 -33.0%
DDM - Multi 18.94 - 35.28 24.50 5.3%

ABX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,852.11
Beta 1.12
Outstanding shares (mil) 1,755.57
Enterprise Value (mil) 41,922.08
Market risk premium 5.10%
Cost of Equity 9.71%
Cost of Debt 4.81%
WACC 8.77%