As of 2025-07-09, the Intrinsic Value of Dundee Precious Metals Inc (DPM.TO) is 29.84 CAD. This DPM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.27 CAD, the upside of Dundee Precious Metals Inc is 34.00%.
The range of the Intrinsic Value is 23.78 - 44.46 CAD
Based on its market price of 22.27 CAD and our intrinsic valuation, Dundee Precious Metals Inc (DPM.TO) is undervalued by 34.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.78 - 44.46 | 29.84 | 34.0% |
| DCF (Growth 10y) | 22.84 - 38.93 | 27.63 | 24.1% |
| DCF (EBITDA 5y) | 21.64 - 28.55 | 24.61 | 10.5% |
| DCF (EBITDA 10y) | 21.93 - 28.63 | 24.76 | 11.2% |
| Fair Value | 45.32 - 45.32 | 45.32 | 103.52% |
| P/E | 43.18 - 55.50 | 50.95 | 128.8% |
| EV/EBITDA | 19.67 - 38.75 | 27.89 | 25.2% |
| EPV | 25.17 - 31.69 | 28.43 | 27.6% |
| DDM - Stable | 15.96 - 49.22 | 32.59 | 46.3% |
| DDM - Multi | 13.63 - 32.38 | 19.15 | -14.0% |
| Market Cap (mil) | 3,737.35 |
| Beta | 0.64 |
| Outstanding shares (mil) | 167.82 |
| Enterprise Value (mil) | 2,699.33 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.13% |
| Cost of Debt | 10.26% |
| WACC | 9.13% |