As of 2026-01-01, the Intrinsic Value of Iamgold Corp (IMG.TO) is 29.09 CAD. This IMG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.93 CAD, the upside of Iamgold Corp is 26.90%.
The range of the Intrinsic Value is 23.34 - 38.42 CAD
Based on its market price of 22.93 CAD and our intrinsic valuation, Iamgold Corp (IMG.TO) is undervalued by 26.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.34 - 38.42 | 29.09 | 26.9% |
| DCF (Growth 10y) | 33.09 - 54.31 | 41.20 | 79.7% |
| DCF (EBITDA 5y) | 54.92 - 67.54 | 60.81 | 165.2% |
| DCF (EBITDA 10y) | 59.58 - 81.24 | 69.38 | 202.6% |
| Fair Value | 20.43 - 20.43 | 20.43 | -10.90% |
| P/E | 17.78 - 72.77 | 36.90 | 60.9% |
| EV/EBITDA | 20.00 - 47.82 | 33.68 | 46.9% |
| EPV | (6.60) - (8.44) | (7.52) | -132.8% |
| DDM - Stable | 4.85 - 10.08 | 7.47 | -67.4% |
| DDM - Multi | 21.13 - 35.53 | 26.61 | 16.1% |
| Market Cap (mil) | 13,195.76 |
| Beta | 1.92 |
| Outstanding shares (mil) | 575.48 |
| Enterprise Value (mil) | 14,258.21 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.54% |
| Cost of Debt | 4.25% |
| WACC | 9.78% |