As of 2024-07-27, the Intrinsic Value of Centerra Gold Inc (CG.TO) is
13.92 CAD. This CG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.95 CAD, the upside of Centerra Gold Inc is
%.
The range of the Intrinsic Value is 11.78 - 17.73 CAD
13.92 CAD
Intrinsic Value
CG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.78 - 17.73 |
13.92 |
55.5% |
| DCF (Growth 10y) |
15.15 - 22.93 |
17.96 |
100.7% |
| DCF (EBITDA 5y) |
10.11 - 14.53 |
11.72 |
31.0% |
| DCF (EBITDA 10y) |
12.82 - 17.88 |
14.70 |
64.2% |
| Fair Value |
9.38 - 9.38 |
9.38 |
4.83% |
| P/E |
4.89 - 9.43 |
7.34 |
-18.0% |
| EV/EBITDA |
9.01 - 16.70 |
11.74 |
31.2% |
| EPV |
10.32 - 12.03 |
11.18 |
24.9% |
| DDM - Stable |
2.71 - 6.24 |
4.47 |
-50.0% |
| DDM - Multi |
8.97 - 15.37 |
11.27 |
26.0% |
CG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,918.61 |
| Beta |
1.63 |
| Outstanding shares (mil) |
214.37 |
| Enterprise Value (mil) |
1,059.90 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.56% |
| Cost of Debt |
5.00% |
| WACC |
9.50% |