As of 2024-12-14, the Intrinsic Value of Osisko Green Acquisition Ltd (GOGR.TO) is (100.56) CAD. This GOGR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.30 CAD, the upside of Osisko Green Acquisition Ltd is -1,076.30%.

The range of the Intrinsic Value is (485.06) - (57.22) CAD

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(485.06) - (57.22)	(100.56)	-1076.3%
DCF (Growth 10y)	(62.55) - (501.79)	(107.11)	-1139.9%
Fair Value	-3.35 - -3.35	-3.35	-132.54%
EPV	1.90 - 2.19	2.05	-80.1%
DDM - Stable	(12.47) - (56.64)	(34.56)	-435.5%
DDM - Multi	(19.03) - (67.46)	(29.72)	-388.5%