AUAG.CN
Auxico Resources Canada Inc
Price:  
0.12 
CAD
Volume:  
109,000.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AUAG.CN Intrinsic Value

393.53 %
Upside

What is the intrinsic value of AUAG.CN?

As of 2025-07-07, 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%.

0.12 CAD
Stock Price
0.57 CAD
Intrinsic Value
Intrinsic Value Details

AUAG.CN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (7.87) - (1.31) (2.16) -1975.3%
DCF (Growth 10y) (1.31) - (7.08) (2.06) -1892.3%
DCF (EBITDA 5y) (0.52) - (0.65) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.70) - (0.87) (1,234.50) -123450.0%
Fair Value 0.57 - 0.57 0.57 393.53%
P/E 1.33 - 2.04 1.68 1357.7%
EV/EBITDA (0.41) - (0.38) (0.41) -455.1%
EPV (0.87) - (1.21) (1.04) -1004.3%
DDM - Stable 1.38 - 56.70 29.04 25153.8%
DDM - Multi 1.49 - 49.97 2.96 2475.2%

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 6.97%
Cost of Debt 7.00%
WACC 6.97%