Is KNT.TO undervalued or overvalued?

As of 2025-03-16, the Intrinsic Value of K92 Mining Inc (KNT.TO) is 4.38 CAD. This KNT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.88 CAD, the upside of K92 Mining Inc is -59.70%. This means that KNT.TO is overvalued by 59.70%.

The range of the Intrinsic Value is 3.41 - 6.40 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	3.41 - 6.40	4.38	-59.7%
DCF (Growth 10y)	4.81 - 8.99	6.18	-43.2%
DCF (EBITDA 5y)	6.79 - 9.67	8.11	-25.5%
DCF (EBITDA 10y)	7.86 - 11.93	9.66	-11.2%
Fair Value	2.28 - 2.28	2.28	-79.04%
P/E	5.75 - 13.39	9.03	-17.0%
EV/EBITDA	6.75 - 9.67	8.11	-25.5%
EPV	0.14 - 0.07	0.11	-99.0%
DDM - Stable	3.55 - 9.45	6.50	-40.3%
DDM - Multi	3.43 - 7.14	4.64	-57.3%