As of 2025-07-07, the Intrinsic Value of International Cobalt Corp (CO.CN) is 0.1 CAD. This CO.CN valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.26 CAD, the upside of International Cobalt Corp is -63%.
Based on its market price of 0.26 CAD and our intrinsic valuation, International Cobalt Corp (CO.CN) is overvalued by 63%.
Range | Selected | Upside | ||
a | ||||
Peter Lynch Fair Value | 0.1 - 0.1 | 0.1 | -62.96% | |
P/E Multiples | 0.3 - 0.71 | 0.49 | 88.0% | |
Dividend Discount Model - Stable | 0.16 - 0.42 | 0.29 | 11.4% | |
Dividend Discount Model - Multi Stages | 0.14 - 0.31 | 0.20 | -24.5% |
Range | Selected | Upside | ||
a | ||||
Voyageur Mineral Explorers Corp | 0.05 - 0.05 | 0.05 | -91% | |
Pershimex Resources Corp | 0.02 - 0.02 | 0.02 | -41.5% |
Market Cap (mil) | 5 |
Beta | 2.67 |
Outstanding shares (mil) | 18 |
Enterprise Value (mil) | 5 |
Market risk premium | 5.6% |
Cost of Equity | 6.8% |
Cost of Debt | 5% |
WACC | 5.2% |