As of 2026-09-28, the Intrinsic Value of Aya Gold & Silver Inc (AYA.TO) is 4.46 CAD. This AYA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 39.57 CAD, the upside of Aya Gold & Silver Inc is -88.70%.
The range of the Intrinsic Value is 2.32 - 11.50 CAD
Based on its market price of 39.57 CAD and our intrinsic valuation, Aya Gold & Silver Inc (AYA.TO) is overvalued by 88.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.71) - (3.97) | (5.32) | -113.4% |
| DCF (Growth 10y) | 2.32 - 11.50 | 4.46 | -88.7% |
| DCF (EBITDA 5y) | 25.19 - 34.59 | 29.74 | -24.9% |
| DCF (EBITDA 10y) | 28.76 - 42.36 | 35.15 | -11.2% |
| Fair Value | 21.00 - 21.00 | 21.00 | -46.92% |
| P/E | 4.98 - 14.92 | 10.00 | -74.7% |
| EV/EBITDA | 7.93 - 17.02 | 12.63 | -68.1% |
| EPV | (6.03) - (7.71) | (6.87) | -117.4% |
| DDM - Stable | 10.97 - 45.22 | 28.10 | -29.0% |
| DDM - Multi | 11.44 - 36.59 | 17.42 | -56.0% |
| Market Cap (mil) | 5,694.91 |
| Beta | 5.69 |
| Outstanding shares (mil) | 143.92 |
| Enterprise Value (mil) | 5,595.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.52% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |