CG.TO
Centerra Gold Inc
Price:  
10.08 
CAD
Volume:  
193,466.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CG.TO Intrinsic Value

19.50 %
Upside

What is the intrinsic value of CG.TO?

As of 2025-07-04, the Intrinsic Value of Centerra Gold Inc (CG.TO) is 12.05 CAD. This CG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.08 CAD, the upside of Centerra Gold Inc is 19.50%.

The range of the Intrinsic Value is 9.82 - 17.25 CAD

Is CG.TO undervalued or overvalued?

Based on its market price of 10.08 CAD and our intrinsic valuation, Centerra Gold Inc (CG.TO) is undervalued by 19.50%.

10.08 CAD
Stock Price
12.05 CAD
Intrinsic Value
Intrinsic Value Details

CG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.82 - 17.25 12.05 19.5%
DCF (Growth 10y) 13.33 - 24.90 16.82 66.9%
DCF (EBITDA 5y) 13.70 - 16.23 14.82 47.1%
DCF (EBITDA 10y) 15.49 - 19.78 17.38 72.4%
Fair Value 7.24 - 7.24 7.24 -28.19%
P/E 7.59 - 21.41 11.92 18.3%
EV/EBITDA 9.83 - 16.27 13.39 32.8%
EPV 9.33 - 11.37 10.35 2.7%
DDM - Stable 2.26 - 6.78 4.52 -55.2%
DDM - Multi 14.10 - 30.39 19.00 88.5%

CG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,115.29
Beta 1.37
Outstanding shares (mil) 209.85
Enterprise Value (mil) 1,310.00
Market risk premium 5.10%
Cost of Equity 9.91%
Cost of Debt 5.00%
WACC 9.83%