As of 2025-07-18, the Intrinsic Value of Iamgold Corp (IMG.TO) is 24.50 CAD. This IMG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.66 CAD, the upside of Iamgold Corp is 153.60%.
The range of the Intrinsic Value is 20.62 - 30.09 CAD
Based on its market price of 9.66 CAD and our intrinsic valuation, Iamgold Corp (IMG.TO) is undervalued by 153.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.62 - 30.09 | 24.50 | 153.6% |
| DCF (Growth 10y) | 29.03 - 42.10 | 34.40 | 256.1% |
| DCF (EBITDA 5y) | 32.15 - 46.08 | 38.19 | 295.4% |
| DCF (EBITDA 10y) | 38.22 - 56.01 | 45.84 | 374.5% |
| Fair Value | 47.88 - 47.88 | 47.88 | 395.70% |
| P/E | 28.27 - 58.34 | 46.50 | 381.4% |
| EV/EBITDA | 9.00 - 29.72 | 17.22 | 78.3% |
| EPV | (7.00) - (8.37) | (7.69) | -179.6% |
| DDM - Stable | 10.39 - 19.09 | 14.74 | 52.6% |
| DDM - Multi | 15.62 - 23.27 | 18.76 | 94.2% |
| Market Cap (mil) | 5,554.98 |
| Beta | 1.92 |
| Outstanding shares (mil) | 575.05 |
| Enterprise Value (mil) | 6,694.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.46% |
| Cost of Debt | 4.25% |
| WACC | 9.62% |