GCM.TO
Gran Colombia Gold Corp
Price:  
4.31 
CAD
Volume:  
137,944.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GCM.TO Intrinsic Value

437.60 %
Upside

As of 2024-10-10, 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

4.31 CAD
Stock Price
23.17 CAD
Intrinsic Value
Intrinsic Value Details

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) 15.24 - 23.54 19.63 355.4%
DCF (EBITDA 10y) 18.05 - 25.89 21.98 410.1%
Fair Value 26.44 - 26.44 26.44 513.55%
P/E 9.33 - 42.47 24.30 463.8%
EV/EBITDA 7.84 - 14.25 10.62 146.3%
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) 490.75
Market risk premium 5.50%
Cost of Equity 12.85%
Cost of Debt 5.27%
WACC 8.30%