As of 2025-07-05, the Intrinsic Value of Almadex Minerals Ltd (DEX.V) is 0.55 CAD. This DEX.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.32 CAD, the upside of Almadex Minerals Ltd is 75%.

The range of the Intrinsic Value is 0.51 - 0.61 CAD.

Is DEX.V undervalued or overvalued?

Based on its market price of 0.32 CAD and our intrinsic valuation, Almadex Minerals Ltd (DEX.V) is undervalued by 75%.

0.32 CAD

Stock Price

0.55 CAD

Intrinsic Value

Intrinsic Value Details

DEX.V Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.51 - 0.61	0.55	75.0%
DCF (Growth Exit 10Y)	0.49 - 0.57	0.53	67.3%
DCF (EBITDA Exit 5Y)	0.77 - 0.95	0.86	171.6%
DCF (EBITDA Exit 10Y)	0.68 - 0.83	0.75	138.2%
Peter Lynch Fair Value	0.16 - 0.16	0.16	-47.93%
P/E Multiples	0.57 - 0.76	0.63	101.3%
EV/EBITDA Multiples	0.35 - 0.6	0.45	43.9%
Dividend Discount Model - Stable	0.19 - 0.36	0.27	-13.4%
Dividend Discount Model - Multi Stages	0.18 - 0.27	0.22	-31.1%

DEX.V Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Vior Inc	0.02 - 0.02	0.02	-86.5%
Millrock Resources Inc	0.3 - 0.42	0.35	-22.4%
Infinite Ore Corp	0 - 0	0	-73.7%
Azucar Minerals Ltd	0.02 - 0.02	0.02	-78.3%
International Lithium Corp	0.01 - 0.01	0.01	-59.6%
Peruvian Metals Corp	0 - 0.01	0.00	-85.6%

DEX.V Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	19
Beta	0.78
Outstanding shares (mil)	61
Enterprise Value (mil)	6

Market risk premium	5.6%
Cost of Equity	10.75%
Cost of Debt	5%
WACC	7.8%