As of 2025-07-16, the Intrinsic Value of Central Iron Ore Ltd (CIO.V) is (0.28) CAD. This CIO.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.07 CAD, the upside of Central Iron Ore Ltd is -507.10%.
The range of the Intrinsic Value is (1.76) - (0.20) CAD
Based on its market price of 0.07 CAD and our intrinsic valuation, Central Iron Ore Ltd (CIO.V) is overvalued by 507.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.76) - (0.20) | (0.28) | -507.1% |
| DCF (Growth 10y) | (0.22) - (2.03) | (0.32) | -558.7% |
| Fair Value | -0.09 - -0.09 | -0.09 | -223.36% |
| EPV | (0.12) - (0.14) | (0.13) | -282.5% |
| DDM - Stable | (0.16) - (1.51) | (0.84) | -1294.1% |
| DDM - Multi | (0.12) - (0.98) | (0.22) | -415.7% |
| Market Cap (mil) | 2.61 |
| Beta | 2.23 |
| Outstanding shares (mil) | 37.35 |
| Enterprise Value (mil) | 5.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.96% |
| Cost of Debt | 5.00% |
| WACC | 5.77% |