As of 2025-11-27, the Intrinsic Value of Hudbay Minerals Inc (HBM.TO) is 27.23 CAD. This HBM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.24 CAD, the upside of Hudbay Minerals Inc is 22.40%.
The range of the Intrinsic Value is 16.75 - 67.90 CAD
Based on its market price of 22.24 CAD and our intrinsic valuation, Hudbay Minerals Inc (HBM.TO) is undervalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.75 - 67.90 | 27.23 | 22.4% |
| DCF (Growth 10y) | 24.36 - 92.20 | 38.35 | 72.4% |
| DCF (EBITDA 5y) | 10.76 - 29.21 | 18.43 | -17.1% |
| DCF (EBITDA 10y) | 16.73 - 40.09 | 26.07 | 17.2% |
| Fair Value | 41.13 - 41.13 | 41.13 | 84.96% |
| P/E | 6.58 - 19.65 | 12.17 | -45.3% |
| EV/EBITDA | 6.19 - 24.82 | 12.05 | -45.8% |
| EPV | 9.30 - 14.18 | 11.74 | -47.2% |
| DDM - Stable | 15.75 - 66.07 | 40.91 | 84.0% |
| DDM - Multi | 12.81 - 42.32 | 19.74 | -11.3% |
| Market Cap (mil) | 8,799.92 |
| Beta | 2.13 |
| Outstanding shares (mil) | 395.68 |
| Enterprise Value (mil) | 9,617.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.28% |
| Cost of Debt | 4.91% |
| WACC | 7.41% |