What is the intrinsic value of LUC.TO?

As of 2025-06-21, the Intrinsic Value of Lucara Diamond Corp (LUC.TO) is 0.78 CAD. This LUC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.24 CAD, the upside of Lucara Diamond Corp is 226.10%.

The range of the Intrinsic Value is 0.52 - 1.24 CAD

Is LUC.TO undervalued or overvalued?

Based on its market price of 0.24 CAD and our intrinsic valuation, Lucara Diamond Corp (LUC.TO) is undervalued by 226.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.52 - 1.24	0.78	226.1%
DCF (Growth 10y)	0.52 - 1.18	0.76	217.9%
DCF (EBITDA 5y)	2.40 - 3.86	3.09	1185.6%
DCF (EBITDA 10y)	1.89 - 3.43	2.58	973.7%
Fair Value	2.88 - 2.88	2.88	1,101.87%
P/E	0.28 - 0.54	0.41	72.3%
EV/EBITDA	1.31 - 2.43	1.82	660.4%
EPV	(1.40) - (1.75)	(1.58)	-756.8%
DDM - Stable	0.55 - 1.00	0.78	223.6%
DDM - Multi	0.28 - 0.43	0.34	43.2%