What is the intrinsic value of AMI.AX?

As of 2025-05-15, the Intrinsic Value of Aurelia Metals Ltd (AMI.AX) is 0.44 AUD. This AMI.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.31 AUD, the upside of Aurelia Metals Ltd is 42.10%.

The range of the Intrinsic Value is 0.33 - 0.73 AUD

Is AMI.AX undervalued or overvalued?

Based on its market price of 0.31 AUD and our intrinsic valuation, Aurelia Metals Ltd (AMI.AX) is undervalued by 42.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.33 - 0.73	0.44	42.1%
DCF (Growth 10y)	0.54 - 1.23	0.73	135.8%
DCF (EBITDA 5y)	0.28 - 0.45	0.34	10.1%
DCF (EBITDA 10y)	0.41 - 0.65	0.50	60.1%
Fair Value	0.04 - 0.04	0.04	-86.42%
P/E	0.03 - 0.23	0.07	-78.2%
EV/EBITDA	0.11 - 0.24	0.15	-50.7%
EPV	(0.43) - (0.59)	(0.51)	-265.0%
DDM - Stable	0.08 - 0.26	0.17	-45.5%
DDM - Multi	0.26 - 0.67	0.38	21.2%