CXB.TO
Calibre Mining Corp
Price:  
2.99 
CAD
Volume:  
1,972,887.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CXB.TO Intrinsic Value

-0.20 %
Upside

What is the intrinsic value of CXB.TO?

As of 2025-07-03, the Intrinsic Value of Calibre Mining Corp (CXB.TO) is 2.98 CAD. This CXB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.99 CAD, the upside of Calibre Mining Corp is -0.20%.

The range of the Intrinsic Value is 2.03 - 5.26 CAD

Is CXB.TO undervalued or overvalued?

Based on its market price of 2.99 CAD and our intrinsic valuation, Calibre Mining Corp (CXB.TO) is overvalued by 0.20%.

2.99 CAD
Stock Price
2.98 CAD
Intrinsic Value
Intrinsic Value Details

CXB.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.03 - 5.26 2.98 -0.2%
DCF (Growth 10y) 4.51 - 10.95 6.43 114.9%
DCF (EBITDA 5y) 2.87 - 6.01 4.70 57.3%
DCF (EBITDA 10y) 4.41 - 8.78 6.80 127.5%
Fair Value 2.30 - 2.30 2.30 -23.08%
P/E 0.66 - 1.68 1.18 -60.6%
EV/EBITDA 0.44 - 1.48 1.14 -61.8%
EPV (1.09) - (1.26) (1.18) -139.3%
DDM - Stable 0.74 - 2.05 1.40 -53.3%
DDM - Multi 2.58 - 5.63 3.55 18.8%

CXB.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,549.48
Beta 1.55
Outstanding shares (mil) 852.67
Enterprise Value (mil) 2,943.81
Market risk premium 5.10%
Cost of Equity 10.35%
Cost of Debt 5.00%
WACC 9.01%