What is the intrinsic value of III.TO?

As of 2025-06-30, the Intrinsic Value of Imperial Metals Corp (III.TO) is 9.28 CAD. This III.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.87 CAD, the upside of Imperial Metals Corp is 90.50%.

The range of the Intrinsic Value is 4.96 - 25.67 CAD

Is III.TO undervalued or overvalued?

Based on its market price of 4.87 CAD and our intrinsic valuation, Imperial Metals Corp (III.TO) is undervalued by 90.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.96 - 25.67	9.28	90.5%
DCF (Growth 10y)	13.80 - 67.30	24.86	410.4%
DCF (EBITDA 5y)	28.03 - 51.49	40.36	728.8%
DCF (EBITDA 10y)	34.31 - 81.72	55.48	1039.2%
Fair Value	4.81 - 4.81	4.81	-1.15%
P/E	15.75 - 27.00	19.90	308.7%
EV/EBITDA	14.91 - 21.17	18.36	277.0%
EPV	(4.39) - (6.97)	(5.68)	-216.6%
DDM - Stable	6.09 - 17.18	11.63	138.9%
DDM - Multi	11.96 - 27.50	16.81	245.2%