CGG.TO
China Gold International Resources Corp Ltd
Price:  
6.43 
CAD
Volume:  
33,200.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGG.TO Intrinsic Value

%
Upside

As of 2024-03-03, 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 6.43 CAD, the upside of China Gold International Resources Corp Ltd is %.

The range of the Intrinsic Value is 9.02 - 28.67 CAD

6.43 CAD
Stock Price
14.05 CAD
Intrinsic Value
Intrinsic Value Details

CGG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.02 - 28.67 14.05 118.4%
DCF (Growth 10y) 13.69 - 39.91 20.43 217.8%
DCF (EBITDA 5y) 3.19 - 6.39 4.29 -33.3%
DCF (EBITDA 10y) 6.79 - 11.28 8.38 30.4%
Fair Value 0.67 - 0.67 0.67 -89.51%
P/E 1.13 - 6.84 3.85 -40.1%
EV/EBITDA (1.34) - 2.95 0.54 -91.6%
EPV 8.59 - 12.07 10.33 60.7%
DDM - Stable 1.13 - 3.34 2.24 -65.2%
DDM - Multi 13.05 - 23.15 16.15 151.2%

CGG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,548.94
Beta 1.27
Outstanding shares (mil) 396.41
Enterprise Value (mil) 3,395.70
Market risk premium 5.10%
Cost of Equity 9.49%
Cost of Debt 4.74%
WACC 7.76%