LIF.TO
Labrador Iron Ore Royalty Corp
Price:  
30.05 
CAD
Volume:  
236,315.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LIF.TO Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Labrador Iron Ore Royalty Corp (LIF.TO) is 31.18 CAD. This LIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.05 CAD, the upside of Labrador Iron Ore Royalty Corp is %.

The range of the Intrinsic Value is 23.44 - 47.60 CAD

30.05 CAD
Stock Price
31.18 CAD
Intrinsic Value
Intrinsic Value Details

LIF.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.44 - 47.60 31.18 3.8%
DCF (Growth 10y) 27.30 - 55.21 36.27 20.7%
DCF (EBITDA 5y) 17.93 - 21.47 19.92 -33.7%
DCF (EBITDA 10y) 22.74 - 29.53 26.12 -13.1%
Fair Value 45.22 - 45.22 45.22 50.48%
P/E 25.01 - 47.51 30.78 2.4%
EV/EBITDA 10.03 - 14.96 13.33 -55.6%
EPV 29.16 - 49.48 39.32 30.9%
DDM - Stable 15.52 - 52.64 34.08 13.4%
DDM - Multi 25.24 - 62.50 35.50 18.1%

LIF.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,923.20
Beta 0.56
Outstanding shares (mil) 64.00
Enterprise Value (mil) 1,910.01
Market risk premium 5.10%
Cost of Equity 9.55%
Cost of Debt 5.00%
WACC 6.82%