HRT.TO
Harte Gold Corp
Price:  
0.01 
CAD
Volume:  
2,794,320.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRT.TO Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Harte Gold Corp (HRT.TO) is 0.06 CAD. This HRT.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.01 CAD, the upside of Harte Gold Corp is %.

0.01 CAD
Stock Price
0.06 CAD
Intrinsic Value
Intrinsic Value Details

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) (20.83) - (2.04) (1,234.50) -123450.0%
DCF (EBITDA 10y) (35.19) - 17.36 (1,234.50) -123450.0%
Fair Value 0.06 - 0.06 0.06 479.22%
P/E 0.01 - 0.02 0.01 2.7%
EV/EBITDA (0.01) - 11.21 3.69 36824.4%
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%