As of 2026-06-08, the Intrinsic Value of Ivanhoe Mines Ltd (IVN.TO) is 54.46 CAD. This IVN.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 11.15 CAD, the upside of Ivanhoe Mines Ltd is 388.40%.
The range of the Intrinsic Value is 33.52 - 64.54 CAD
Based on its market price of 11.15 CAD and our intrinsic valuation, Ivanhoe Mines Ltd (IVN.TO) is undervalued by 388.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,122.12) - (90.06) | (162.27) | -1555.3% |
| DCF (Growth 10y) | (184.99) - (2,414.79) | (341.32) | -3161.1% |
| DCF (EBITDA 5y) | 33.52 - 64.54 | 54.46 | 388.4% |
| DCF (EBITDA 10y) | 106.64 - 239.17 | 186.09 | 1569.0% |
| Fair Value | 3.22 - 3.22 | 3.22 | -71.13% |
| P/E | 1.74 - 7.49 | 3.89 | -65.1% |
| EV/EBITDA | (0.25) - 10.24 | 4.32 | -61.2% |
| EPV | (4.67) - (7.15) | (5.91) | -153.0% |
| DDM - Stable | 1.48 - 23.58 | 12.53 | 12.4% |
| DDM - Multi | 11.56 - 149.11 | 21.83 | 95.8% |
| Market Cap (mil) | 15,902.91 |
| Beta | 1.86 |
| Outstanding shares (mil) | 1,426.27 |
| Enterprise Value (mil) | 16,745.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.29% |
| Cost of Debt | 6.17% |
| WACC | 7.09% |