As of 2025-07-04, the Intrinsic Value of K92 Mining Inc (KNT.TO) is 15.21 CAD. This KNT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.36 CAD, the upside of K92 Mining Inc is -0.90%.
The range of the Intrinsic Value is 11.00 - 26.14 CAD
Based on its market price of 15.36 CAD and our intrinsic valuation, K92 Mining Inc (KNT.TO) is overvalued by 0.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.00 - 26.14 | 15.21 | -0.9% |
| DCF (Growth 10y) | 14.27 - 33.13 | 19.56 | 27.4% |
| DCF (EBITDA 5y) | 16.44 - 21.51 | 19.09 | 24.3% |
| DCF (EBITDA 10y) | 18.43 - 26.14 | 22.17 | 44.3% |
| Fair Value | 25.42 - 25.42 | 25.42 | 65.51% |
| P/E | 15.45 - 30.75 | 20.77 | 35.2% |
| EV/EBITDA | 13.13 - 18.46 | 15.44 | 0.5% |
| EPV | 0.77 - 0.81 | 0.79 | -94.9% |
| DDM - Stable | 8.81 - 27.27 | 18.04 | 17.4% |
| DDM - Multi | 9.28 - 22.75 | 13.23 | -13.8% |
| Market Cap (mil) | 3,686.40 |
| Beta | 1.23 |
| Outstanding shares (mil) | 240.00 |
| Enterprise Value (mil) | 3,527.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.72% |
| Cost of Debt | 20.31% |
| WACC | 9.79% |