As of 2024-12-13, the Intrinsic Value of Gran Colombia Gold Corp (GCM.TO) is
23.17 CAD. This GCM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.31 CAD, the upside of Gran Colombia Gold Corp is
437.60%.
The range of the Intrinsic Value is 19.73 - 28.21 CAD
23.17 CAD
Intrinsic Value
GCM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.73 - 28.21 |
23.17 |
437.6% |
| DCF (Growth 10y) |
21.37 - 29.72 |
24.77 |
474.7% |
| DCF (EBITDA 5y) |
15.49 - 23.24 |
19.43 |
350.8% |
| DCF (EBITDA 10y) |
18.54 - 25.99 |
22.15 |
414.0% |
| Fair Value |
27.58 - 27.58 |
27.58 |
539.80% |
| P/E |
6.55 - 36.62 |
19.07 |
342.5% |
| EV/EBITDA |
7.79 - 13.71 |
10.77 |
149.9% |
| EPV |
12.50 - 16.07 |
14.28 |
231.4% |
| DDM - Stable |
5.25 - 9.11 |
7.18 |
66.6% |
| DDM - Multi |
12.76 - 17.39 |
14.73 |
241.7% |
GCM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
420.82 |
| Beta |
1.33 |
| Outstanding shares (mil) |
97.64 |
| Enterprise Value (mil) |
493.74 |
| Market risk premium |
5.50% |
| Cost of Equity |
12.85% |
| Cost of Debt |
5.27% |
| WACC |
8.30% |