What is the intrinsic value of CSO.V?

As of 2025-07-10, the Intrinsic Value of Corsa Coal Corp (CSO.V) is 2.64 CAD. This CSO.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.22 CAD, the upside of Corsa Coal Corp is 1,100.50%.

The range of the Intrinsic Value is 2.16 - 3.41 CAD

Is CSO.V undervalued or overvalued?

Based on its market price of 0.22 CAD and our intrinsic valuation, Corsa Coal Corp (CSO.V) is undervalued by 1,100.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.16 - 3.41	2.64	1100.5%
DCF (Growth 10y)	2.42 - 3.73	2.93	1233.2%
DCF (EBITDA 5y)	1.21 - 2.14	1.30	489.0%
DCF (EBITDA 10y)	1.73 - 2.67	1.89	760.6%
Fair Value	-2.13 - -2.13	-2.13	-1,069.60%
P/E	(2.85) - 1.88	(1.45)	-760.7%
EV/EBITDA	(0.80) - 1.19	0.08	-62.3%
EPV	1.06 - 1.54	1.30	491.1%
DDM - Stable	(2.07) - (4.13)	(3.10)	-1509.0%
DDM - Multi	0.91 - 1.48	1.13	414.7%