As of 2025-05-17, the Intrinsic Value of China Gold International Resources Corp Ltd (CGG.TO) is 14.05 CAD. This CGG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.26 CAD, the upside of China Gold International Resources Corp Ltd is 51.70%.
The range of the Intrinsic Value is 9.02 - 28.67 CAD
Based on its market price of 9.26 CAD and our intrinsic valuation, China Gold International Resources Corp Ltd (CGG.TO) is undervalued by 51.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.02 - 28.67 | 14.05 | 51.7% |
| DCF (Growth 10y) | 13.69 - 39.91 | 20.43 | 120.7% |
| DCF (EBITDA 5y) | 8.47 - 11.54 | 10.29 | 11.1% |
| DCF (EBITDA 10y) | 12.39 - 17.34 | 15.07 | 62.7% |
| Fair Value | 0.70 - 0.70 | 0.70 | -92.48% |
| P/E | 2.96 - 9.93 | 5.78 | -37.6% |
| EV/EBITDA | 0.03 - 5.90 | 2.40 | -74.1% |
| EPV | 8.59 - 12.07 | 10.33 | 11.6% |
| DDM - Stable | 1.13 - 3.34 | 2.24 | -75.8% |
| DDM - Multi | 13.05 - 23.15 | 16.15 | 74.4% |
| Market Cap (mil) | 3,670.79 |
| Beta | 1.27 |
| Outstanding shares (mil) | 396.41 |
| Enterprise Value (mil) | 4,544.63 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.49% |
| Cost of Debt | 4.74% |
| WACC | 7.76% |