As of 2025-01-13, the Intrinsic Value of Harte Gold Corp (HRT.TO) is
12.50 CAD. This HRT.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y).
With the current market price of 0.01 CAD, the upside of Harte Gold Corp is
124,900.30%.
The range of the Intrinsic Value is (19.56) - 49.41 CAD
12.50 CAD
Intrinsic Value
HRT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,490.00) - (462.75) |
(765.69) |
-7657005.3% |
| DCF (Growth 10y) |
(523.74) - (2,615.12) |
(837.81) |
-8378208.7% |
| DCF (EBITDA 5y) |
(14.16) - 10.57 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(19.56) - 49.41 |
12.50 |
124900.3% |
| Fair Value |
0.06 - 0.06 |
0.06 |
479.22% |
| P/E |
0.02 - 0.03 |
0.03 |
186.7% |
| EV/EBITDA |
(0.01) - 6.68 |
3.08 |
30657.5% |
| EPV |
(0.28) - (0.35) |
(0.31) |
-3224.0% |
| DDM - Stable |
0.04 - 0.19 |
0.11 |
1030.6% |
| DDM - Multi |
(0.39) - (1.65) |
(0.65) |
-6578.9% |
HRT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21.75 |
| Beta |
1.02 |
| Outstanding shares (mil) |
2,174.56 |
| Enterprise Value (mil) |
128.98 |
| Market risk premium |
4.74% |
| Cost of Equity |
10.72% |
| Cost of Debt |
8.05% |
| WACC |
6.66% |