As of 2025-05-23, the Intrinsic Value of Dundee Precious Metals Inc (DPM.TO) is 25.34 CAD. This DPM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.45 CAD, the upside of Dundee Precious Metals Inc is 23.90%.
The range of the Intrinsic Value is 21.40 - 32.72 CAD
Based on its market price of 20.45 CAD and our intrinsic valuation, Dundee Precious Metals Inc (DPM.TO) is undervalued by 23.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.40 - 32.72 | 25.34 | 23.9% |
| DCF (Growth 10y) | 20.95 - 29.93 | 24.11 | 17.9% |
| DCF (EBITDA 5y) | 19.81 - 25.08 | 21.83 | 6.7% |
| DCF (EBITDA 10y) | 20.52 - 25.68 | 22.54 | 10.2% |
| Fair Value | 48.63 - 48.63 | 48.63 | 137.80% |
| P/E | 44.07 - 53.04 | 49.68 | 142.9% |
| EV/EBITDA | 18.32 - 33.56 | 24.41 | 19.4% |
| EPV | 25.88 - 31.62 | 28.75 | 40.6% |
| DDM - Stable | 15.63 - 37.60 | 26.62 | 30.2% |
| DDM - Multi | 11.62 - 21.43 | 15.04 | -26.5% |
| Market Cap (mil) | 3,463.62 |
| Beta | 0.88 |
| Outstanding shares (mil) | 169.37 |
| Enterprise Value (mil) | 2,595.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.68% |
| Cost of Debt | 10.26% |
| WACC | 8.69% |