As of 2025-07-01, the Intrinsic Value of Aya Gold & Silver Inc (AYA.TO) is (95.94) CAD. This AYA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.92 CAD, the upside of Aya Gold & Silver Inc is -904.80%.
The range of the Intrinsic Value is (197.88) - (64.59) CAD
Based on its market price of 11.92 CAD and our intrinsic valuation, Aya Gold & Silver Inc (AYA.TO) is overvalued by 904.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (197.88) - (64.59) | (95.94) | -904.8% |
| DCF (Growth 10y) | (198.03) - (675.67) | (310.10) | -2701.5% |
| DCF (EBITDA 5y) | (18.15) - (19.44) | (1,688.80) | -123450.0% |
| DCF (EBITDA 10y) | (61.35) - (72.07) | (1,688.80) | -123450.0% |
| Fair Value | -3.17 - -3.17 | -3.17 | -126.63% |
| P/E | (0.38) - (0.61) | (0.40) | -103.4% |
| EV/EBITDA | (1.12) - (1.01) | (1.06) | -108.9% |
| EPV | (5.96) - (8.49) | (7.23) | -160.6% |
| DDM - Stable | (1.00) - (4.02) | (2.51) | -121.0% |
| DDM - Multi | (10.37) - (33.78) | (16.05) | -234.7% |
| Market Cap (mil) | 1,559.97 |
| Beta | 2.67 |
| Outstanding shares (mil) | 130.87 |
| Enterprise Value (mil) | 1,668.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.86% |
| Cost of Debt | 5.00% |
| WACC | 9.37% |