What is the intrinsic value of CG.TO?

As of 2025-05-24, the Intrinsic Value of Centerra Gold Inc (CG.TO) is 11.62 CAD. This CG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.56 CAD, the upside of Centerra Gold Inc is 21.50%.

The range of the Intrinsic Value is 9.93 - 14.80 CAD

Is CG.TO undervalued or overvalued?

Based on its market price of 9.56 CAD and our intrinsic valuation, Centerra Gold Inc (CG.TO) is undervalued by 21.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	9.93 - 14.80	11.62	21.5%
DCF (Growth 10y)	11.72 - 17.70	13.81	44.5%
DCF (EBITDA 5y)	12.37 - 14.17	13.08	36.8%
DCF (EBITDA 10y)	13.38 - 16.28	14.59	52.6%
Fair Value	13.15 - 13.15	13.15	37.58%
P/E	10.36 - 19.08	13.63	42.6%
EV/EBITDA	9.59 - 17.32	13.34	39.6%
EPV	9.42 - 11.30	10.36	8.4%
DDM - Stable	3.48 - 8.46	5.97	-37.5%
DDM - Multi	9.32 - 16.96	11.97	25.3%