As of 2025-06-06, the Intrinsic Value of Ivanhoe Mines Ltd (IVN.TO) is 88.27 CAD. This IVN.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.63 CAD, the upside of Ivanhoe Mines Ltd is 730.40%.
The range of the Intrinsic Value is 53.18 - 128.06 CAD
Based on its market price of 10.63 CAD and our intrinsic valuation, Ivanhoe Mines Ltd (IVN.TO) is undervalued by 730.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (654.60) - (107.59) | (183.03) | -1821.8% |
| DCF (Growth 10y) | (1,373.99) - (9,537.02) | (2,494.61) | -23567.7% |
| DCF (EBITDA 5y) | 53.18 - 128.06 | 88.27 | 730.4% |
| DCF (EBITDA 10y) | 851.07 - 2,305.65 | 1,491.37 | 13929.8% |
| Fair Value | 8.77 - 8.77 | 8.77 | -17.53% |
| P/E | 5.06 - 19.02 | 12.84 | 20.8% |
| EV/EBITDA | 0.35 - 12.03 | 5.95 | -44.1% |
| EPV | (3.38) - (4.94) | (4.16) | -139.1% |
| DDM - Stable | 3.99 - 30.89 | 17.44 | 64.1% |
| DDM - Multi | 106.38 - 658.93 | 185.03 | 1640.7% |
| Market Cap (mil) | 17,638.79 |
| Beta | 2.79 |
| Outstanding shares (mil) | 1,659.34 |
| Enterprise Value (mil) | 18,201.53 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.59% |
| Cost of Debt | 4.25% |
| WACC | 7.48% |