As of 2024-12-13, the Intrinsic Value of B2Gold Corp (BTO.TO) is
6.47 CAD. This BTO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.98 CAD, the upside of B2Gold Corp is
62.60%.
The range of the Intrinsic Value is 4.62 - 11.17 CAD
BTO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.62 - 11.17 |
6.47 |
62.6% |
| DCF (Growth 10y) |
5.51 - 12.67 |
7.56 |
90.0% |
| DCF (EBITDA 5y) |
5.33 - 6.91 |
6.16 |
54.7% |
| DCF (EBITDA 10y) |
6.29 - 8.80 |
7.50 |
88.6% |
| Fair Value |
-19.74 - -19.74 |
-19.74 |
-595.88% |
| P/E |
(9.11) - 4.95 |
(2.77) |
-169.5% |
| EV/EBITDA |
3.93 - 5.57 |
4.74 |
19.2% |
| EPV |
3.19 - 4.47 |
3.83 |
-3.8% |
| DDM - Stable |
(6.06) - (19.26) |
(12.66) |
-418.1% |
| DDM - Multi |
3.76 - 9.46 |
5.40 |
35.8% |
BTO.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,219.37 |
| Beta |
2.60 |
| Outstanding shares (mil) |
1,311.40 |
| Enterprise Value (mil) |
5,143.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.90% |
| Cost of Debt |
5.00% |
| WACC |
9.54% |