What is the intrinsic value of AYA.TO?
As of 2026-01-01, the Intrinsic Value of Aya Gold & Silver Inc (AYA.TO) is
0.59 CAD. This AYA.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 20.25 CAD, the upside of Aya Gold & Silver Inc is
-97.07%.
Is AYA.TO undervalued or overvalued?
Based on its market price of 20.25 CAD and our intrinsic valuation, Aya Gold & Silver Inc (AYA.TO) is overvalued by 97.07%.
AYA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(122.12) - (57.20) |
(77.17) |
-481.1% |
| DCF (Growth 10y) |
(208.60) - (479.11) |
(291.80) |
-1541.0% |
| DCF (EBITDA 5y) |
(14.65) - (15.28) |
(1,687.81) |
-123450.0% |
| DCF (EBITDA 10y) |
(65.37) - (74.49) |
(1,687.81) |
-123450.0% |
| Fair Value |
0.59 - 0.59 |
0.59 |
-97.07% |
| P/E |
0.15 - 0.40 |
0.26 |
-98.7% |
| EV/EBITDA |
1.38 - 2.15 |
1.76 |
-91.3% |
| EPV |
(4.48) - (5.92) |
(5.20) |
-125.7% |
| DDM - Stable |
0.19 - 0.54 |
0.36 |
-98.2% |
| DDM - Multi |
(10.12) - (22.54) |
(13.99) |
-169.1% |
AYA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,874.28 |
| Beta |
3.13 |
| Outstanding shares (mil) |
141.94 |
| Enterprise Value (mil) |
2,852.42 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.41% |
| Cost of Debt |
5.00% |
| WACC |
10.10% |