As of 2024-12-12, the Intrinsic Value of Auriant Mining AB (AUR.ST) is 9.75 SEK. This AUR.ST valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.00 SEK, the upside of Auriant Mining AB is 875.00%.

The range of the Intrinsic Value is 7.68 - 13.22 SEK

	Range	Selected	Upside
a
DCF (Growth 5y)	7.68 - 13.22	9.75	875.0%
DCF (Growth 10y)	11.21 - 18.80	14.06	1305.7%
DCF (EBITDA 5y)	3.41 - 5.01	4.20	320.3%
DCF (EBITDA 10y)	6.22 - 8.54	7.34	633.7%
Fair Value	0.59 - 0.59	0.59	-41.20%
P/E	0.15 - 0.68	0.34	-66.5%
EV/EBITDA	(0.30) - 1.93	0.79	-21.2%
EPV	0.38 - 0.67	0.53	-47.5%
DDM - Stable	0.22 - 0.51	0.37	-63.5%
DDM - Multi	0.53 - 0.98	0.69	-30.9%