As of 2025-05-12, 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
Based on its market price of 4.31 CAD and our intrinsic valuation, Gran Colombia Gold Corp (GCM.TO) is undervalued by 437.60%.
| 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) | 15.66 - 24.64 | 20.48 | 375.2% |
| DCF (EBITDA 10y) | 18.47 - 26.88 | 22.75 | 427.9% |
| Fair Value | 26.92 - 26.92 | 26.92 | 524.48% |
| P/E | 8.85 - 28.01 | 17.89 | 315.0% |
| EV/EBITDA | 8.12 - 15.11 | 10.95 | 154.1% |
| 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% |
| Market Cap (mil) | 420.82 |
| Beta | 1.33 |
| Outstanding shares (mil) | 97.64 |
| Enterprise Value (mil) | 491.99 |
| Market risk premium | 5.50% |
| Cost of Equity | 12.85% |
| Cost of Debt | 5.27% |
| WACC | 8.30% |