What is the intrinsic value of AUAG.CN?
As of 2025-07-19, the Intrinsic Value of Auxico Resources Canada Inc (AUAG.CN) is
0.57 CAD. This AUAG.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.12 CAD, the upside of Auxico Resources Canada Inc is
393.53%.
Is AUAG.CN undervalued or overvalued?
Based on its market price of 0.12 CAD and our intrinsic valuation, Auxico Resources Canada Inc (AUAG.CN) is undervalued by 393.53%.
AUAG.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(6.19) - (1.19) |
(1.91) |
-1765.1% |
| DCF (Growth 10y) |
(1.19) - (5.58) |
(1.83) |
-1695.4% |
| DCF (EBITDA 5y) |
(0.50) - (0.62) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.67) - (0.85) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.57 - 0.57 |
0.57 |
393.53% |
| P/E |
0.32 - 1.88 |
0.97 |
746.7% |
| EV/EBITDA |
(0.38) - (0.35) |
(0.38) |
-432.8% |
| EPV |
(0.82) - (1.17) |
(0.99) |
-963.3% |
| DDM - Stable |
1.20 - 20.81 |
11.01 |
9470.8% |
| DDM - Multi |
1.27 - 18.19 |
2.44 |
2024.2% |
AUAG.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11.75 |
| Beta |
2.55 |
| Outstanding shares (mil) |
102.17 |
| Enterprise Value (mil) |
17.31 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.54% |
| Cost of Debt |
7.00% |
| WACC |
7.36% |