As of 2025-12-28, the Intrinsic Value of Almonty Industries Inc (AII.TO) is (0.62) CAD. This AII.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.93 CAD, the upside of Almonty Industries Inc is -104.80%.
The range of the Intrinsic Value is (1.35) - (0.52) CAD
Based on its market price of 12.93 CAD and our intrinsic valuation, Almonty Industries Inc (AII.TO) is overvalued by 104.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.35) - (0.52) | (0.62) | -104.8% |
| DCF (Growth 10y) | (0.48) - (0.96) | (0.54) | -104.2% |
| Fair Value | -1.40 - -1.40 | -1.40 | -110.80% |
| P/E | (4.74) - (9.13) | (5.92) | -145.8% |
| EV/EBITDA | 12.93 - 12.93 | 12.93 | -0.0% |
| EPV | (1.49) - (2.11) | (1.80) | -113.9% |
| DDM - Stable | (3.18) - (27.12) | (15.15) | -217.2% |
| DDM - Multi | (0.61) - (4.11) | (1.07) | -108.3% |
| Market Cap (mil) | 3,010.75 |
| Beta | 1.84 |
| Outstanding shares (mil) | 232.85 |
| Enterprise Value (mil) | 3,096.43 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.53% |
| Cost of Debt | 5.50% |
| WACC | 7.42% |