HBM.TO
Hudbay Minerals Inc
Price:  
13.66 
CAD
Volume:  
1,062,749.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HBM.TO Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Hudbay Minerals Inc (HBM.TO) is 16.56 CAD. This HBM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.66 CAD, the upside of Hudbay Minerals Inc is %.

The range of the Intrinsic Value is 8.92 - 48.26 CAD

13.66 CAD
Stock Price
16.56 CAD
Intrinsic Value
Intrinsic Value Details

HBM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.92 - 48.26 16.56 21.2%
DCF (Growth 10y) 11.49 - 54.58 19.94 46.0%
DCF (EBITDA 5y) 9.21 - 16.51 12.72 -6.9%
DCF (EBITDA 10y) 10.56 - 19.28 14.53 6.3%
Fair Value 1.29 - 1.29 1.29 -90.54%
P/E 3.18 - 6.18 4.63 -66.1%
EV/EBITDA 4.13 - 13.96 8.47 -38.0%
EPV 5.28 - 10.38 7.83 -42.7%
DDM - Stable 2.13 - 10.54 6.33 -53.6%
DDM - Multi 6.71 - 27.17 10.93 -20.0%

HBM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,795.11
Beta 1.90
Outstanding shares (mil) 351.03
Enterprise Value (mil) 6,488.01
Market risk premium 5.10%
Cost of Equity 8.85%
Cost of Debt 6.22%
WACC 7.65%