As of 2024-12-11, the Intrinsic Value of Dynacor Gold Mines Inc (DNG.TO) is 8.08 CAD. This DNG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.89 CAD, the upside of Dynacor Gold Mines Inc is 37.20%.

The range of the Intrinsic Value is 7.05 - 9.65 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	7.05 - 9.65	8.08	37.2%
DCF (Growth 10y)	7.69 - 10.39	8.77	48.9%
DCF (EBITDA 5y)	5.52 - 6.21	5.80	-1.5%
DCF (EBITDA 10y)	6.59 - 7.63	7.04	19.5%
Fair Value	18.27 - 18.27	18.27	210.19%
P/E	3.32 - 5.44	4.43	-24.8%
EV/EBITDA	3.99 - 5.13	4.76	-19.1%
EPV	6.37 - 7.97	7.17	21.8%
DDM - Stable	4.66 - 9.12	6.89	16.9%
DDM - Multi	4.92 - 7.57	5.97	1.3%