FVI.TO
Fortuna Silver Mines Inc
Price:  
3.85 
CAD
Volume:  
321,232.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FVI.TO Intrinsic Value

-15.20 %
Upside

As of 2024-02-21, the Intrinsic Value of Fortuna Silver Mines Inc (FVI.TO) is 3.27 CAD. This FVI.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.85 CAD, the upside of Fortuna Silver Mines Inc is -15.20%.

The range of the Intrinsic Value is 2.41 - 6.47 CAD

3.85 CAD
Stock Price
3.27 CAD
Intrinsic Value
Intrinsic Value Details

FVI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (31.22) - (6.02) (9.29) -341.2%
DCF (Growth 10y) (4.09) - (14.63) (5.49) -242.5%
DCF (EBITDA 5y) 2.41 - 6.47 3.27 -15.2%
DCF (EBITDA 10y) 2.45 - 8.38 3.81 -0.9%
Fair Value -2.44 - -2.44 -2.44 -163.45%
P/E (7.02) - (7.03) (8.13) -311.3%
EV/EBITDA 2.27 - 9.09 4.35 13.0%
EPV (1.78) - (2.28) (2.03) -152.7%
DDM - Stable (4.50) - (24.11) (14.31) -471.6%
DDM - Multi (0.77) - (3.27) (1.26) -132.6%

FVI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,179.87
Beta 1.78
Outstanding shares (mil) 306.46
Enterprise Value (mil) 1,424.66
Market risk premium 5.10%
Cost of Equity 8.71%
Cost of Debt 4.25%
WACC 7.40%