As of 2024-12-15, the Intrinsic Value of Altius Minerals Corp (ALS.TO) is
14.56 CAD. This ALS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.38 CAD, the upside of Altius Minerals Corp is
-42.60%.
The range of the Intrinsic Value is 7.85 - 172.61 CAD
14.56 CAD
Intrinsic Value
ALS.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
7.85 - 172.61 |
14.56 |
-42.6% |
| DCF (Growth 10y) |
11.22 - 243.75 |
20.74 |
-18.3% |
| DCF (EBITDA 5y) |
20.92 - 25.25 |
22.97 |
-9.5% |
| DCF (EBITDA 10y) |
26.02 - 37.02 |
30.97 |
22.0% |
| Fair Value |
7.39 - 7.39 |
7.39 |
-70.89% |
| P/E |
8.47 - 16.16 |
12.13 |
-52.2% |
| EV/EBITDA |
22.21 - 28.89 |
25.53 |
0.6% |
| EPV |
14.92 - 26.04 |
20.48 |
-19.3% |
| DDM - Stable |
3.09 - 74.35 |
38.72 |
52.6% |
| DDM - Multi |
4.12 - 68.92 |
7.42 |
-70.7% |
ALS.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,177.38 |
| Beta |
1.13 |
| Outstanding shares (mil) |
46.39 |
| Enterprise Value (mil) |
1,173.85 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.52% |
| Cost of Debt |
5.60% |
| WACC |
7.24% |