As of 2025-05-13, the Intrinsic Value of Labrador Iron Ore Royalty Corp (LIF.TO) is 34.30 CAD. This LIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.93 CAD, the upside of Labrador Iron Ore Royalty Corp is 22.80%.
The range of the Intrinsic Value is 25.87 - 53.22 CAD
Based on its market price of 27.93 CAD and our intrinsic valuation, Labrador Iron Ore Royalty Corp (LIF.TO) is undervalued by 22.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.87 - 53.22 | 34.30 | 22.8% |
| DCF (Growth 10y) | 27.55 - 53.01 | 35.49 | 27.1% |
| DCF (EBITDA 5y) | 19.78 - 29.38 | 25.35 | -9.3% |
| DCF (EBITDA 10y) | 23.07 - 33.28 | 28.50 | 2.1% |
| Fair Value | 13.67 - 13.67 | 13.67 | -51.04% |
| P/E | 31.18 - 57.60 | 39.84 | 42.7% |
| EV/EBITDA | 10.09 - 25.51 | 17.28 | -38.1% |
| EPV | 24.82 - 34.05 | 29.43 | 5.4% |
| DDM - Stable | 14.38 - 39.57 | 26.97 | -3.4% |
| DDM - Multi | 22.26 - 42.71 | 28.82 | 3.2% |
| Market Cap (mil) | 1,787.52 |
| Beta | 0.88 |
| Outstanding shares (mil) | 64.00 |
| Enterprise Value (mil) | 1,745.22 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.77% |
| Cost of Debt | 5.00% |
| WACC | 7.89% |