As of 2024-12-12, the Intrinsic Value of Hudbay Minerals Inc (HBM.TO) is
17.04 CAD. This HBM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.31 CAD, the upside of Hudbay Minerals Inc is
28.00%.
The range of the Intrinsic Value is 10.65 - 36.39 CAD
17.04 CAD
Intrinsic Value
HBM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.65 - 36.39 |
17.04 |
28.0% |
| DCF (Growth 10y) |
12.82 - 39.43 |
19.49 |
46.4% |
| DCF (EBITDA 5y) |
7.67 - 12.61 |
9.97 |
-25.1% |
| DCF (EBITDA 10y) |
9.76 - 15.61 |
12.39 |
-6.9% |
| Fair Value |
1.74 - 1.74 |
1.74 |
-86.93% |
| P/E |
4.32 - 8.00 |
5.72 |
-57.0% |
| EV/EBITDA |
4.89 - 12.41 |
8.23 |
-38.2% |
| EPV |
6.81 - 10.86 |
8.84 |
-33.6% |
| DDM - Stable |
2.63 - 8.03 |
5.33 |
-60.0% |
| DDM - Multi |
6.72 - 16.13 |
9.50 |
-28.6% |
HBM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,673.10 |
| Beta |
2.49 |
| Outstanding shares (mil) |
351.10 |
| Enterprise Value (mil) |
5,792.90 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.08% |
| Cost of Debt |
5.39% |
| WACC |
8.23% |