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.
Based on its market price of 0.02 AUD and our intrinsic valuation, Diatreme Resources Ltd (DRX.AX) is undervalued by 94.9%.
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% |
Range | Selected | Upside | ||
a | ||||
Havilah Resources Ltd | 0.03 - 0.05 | 0.04 | -76.1% | |
Battery Minerals Ltd | 0.04 - 0.04 | 0.04 | -49.2% | |
King River Resources Ltd | 0.01 - 0.01 | 0.01 | 36.2% |
Market Cap (mil) | 90 |
Beta | 0.93 |
Outstanding shares (mil) | 5,008 |
Enterprise Value (mil) | 86 |
Market risk premium | 5.6% |
Cost of Equity | 8.85% |
Cost of Debt | 4.3% |
WACC | 8.8% |