As of 2025-06-29, the Intrinsic Value of De Grey Mining Ltd (DEG.AX) is 67.27 AUD. This DEG.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 2.46 AUD, the upside of De Grey Mining Ltd is 2,634.60%.
The range of the Intrinsic Value is 56.09 - 78.56 AUD
Based on its market price of 2.46 AUD and our intrinsic valuation, De Grey Mining Ltd (DEG.AX) is undervalued by 2,634.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,491.60) - (276.11) | (462.82) | -18913.6% |
| DCF (Growth 10y) | (2,501.79) - (14,698.08) | (4,372.14) | -177829.1% |
| DCF (EBITDA 5y) | 56.09 - 78.56 | 67.27 | 2634.6% |
| DCF (EBITDA 10y) | 821.72 - 1,270.07 | 1,033.26 | 41902.5% |
| Fair Value | -0.01 - -0.01 | -0.01 | -100.55% |
| P/E | (0.05) - (0.06) | (0.05) | -102.2% |
| EV/EBITDA | 0.01 - 3.65 | 1.40 | -42.9% |
| EPV | (0.39) - (0.56) | (0.47) | -119.2% |
| DDM - Stable | (0.03) - (0.24) | (0.14) | -105.7% |
| DDM - Multi | (1.67) - (9.29) | (2.85) | -215.7% |
| Market Cap (mil) | 5,915.07 |
| Beta | 1.17 |
| Outstanding shares (mil) | 2,404.50 |
| Enterprise Value (mil) | 5,891.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.26% |
| Cost of Debt | 4.36% |
| WACC | 7.25% |