DRX.AX
Diatreme Resources Ltd
Price:  
0.02 
AUD
Volume:  
208,038
Australia | Metals & Mining

DRX.AX Intrinsic Value

94.9 %
Upside

What is the intrinsic value of DRX.AX?

As of 2025-07-03, the Intrinsic Value of Diatreme Resources Ltd (DRX.AX) is 0.04 AUD. This DRX.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.02 AUD, the upside of Diatreme Resources Ltd is 94.9%.

The range of the Intrinsic Value is 0.02 - 0.05 AUD.

Is DRX.AX undervalued or overvalued?

Based on its market price of 0.02 AUD and our intrinsic valuation, Diatreme Resources Ltd (DRX.AX) is undervalued by 94.9%.

0.02 AUD
Stock Price
0.04 AUD
Intrinsic Value
Intrinsic Value Details

DRX.AX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) (0.12) - (0.05) (0.06) -449.3%
DCF (EBITDA Exit 5Y) 0.02 - 0.05 0.04 94.9%
DCF (EBITDA Exit 10Y) 0.02 - 0.06 0.04 110.1%
Peter Lynch Fair Value -0 - -0 -0 -112.19%
P/E Multiples (0.00) - (0.00) (0.00) -103.8%
EV/EBITDA Multiples (0.01) - 0.01 0.00 -91.6%

DRX.AX Intrinsic Value - Key Valuation Metrics

Market Cap (mil)90
Beta0.93
Outstanding shares (mil)5,008
Enterprise Value (mil)86
Market risk premium5.6%
Cost of Equity8.85%
Cost of Debt4.3%
WACC8.8%