As of 2025-05-03, the Intrinsic Value of Galiano Gold Inc (GAU.TO) is 3.08 CAD. This GAU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.84 CAD, the upside of Galiano Gold Inc is 67.50%.
The range of the Intrinsic Value is 2.20 - 5.13 CAD
Based on its market price of 1.84 CAD and our intrinsic valuation, Galiano Gold Inc (GAU.TO) is undervalued by 67.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.20 - 5.13 | 3.08 | 67.5% |
| DCF (Growth 10y) | 3.07 - 6.82 | 4.21 | 128.9% |
| DCF (EBITDA 5y) | 3.15 - 3.97 | 3.40 | 84.8% |
| DCF (EBITDA 10y) | 3.67 - 4.96 | 4.13 | 124.5% |
| Fair Value | 0.16 - 0.16 | 0.16 | -91.04% |
| P/E | 0.86 - 1.34 | 1.07 | -42.0% |
| EV/EBITDA | 1.42 - 2.32 | 1.85 | 0.5% |
| EPV | 1.56 - 2.08 | 1.82 | -0.9% |
| DDM - Stable | 0.25 - 0.72 | 0.49 | -73.6% |
| DDM - Multi | 1.24 - 2.85 | 1.74 | -5.3% |
| Market Cap (mil) | 473.17 |
| Beta | 1.41 |
| Outstanding shares (mil) | 257.16 |
| Enterprise Value (mil) | 494.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.64% |
| Cost of Debt | 5.00% |
| WACC | 9.93% |