As of 2024-07-27, the Intrinsic Value of Lundin Gold Inc (LUG.TO) is
24.05 CAD. This LUG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.19 CAD, the upside of Lundin Gold Inc is
%.
The range of the Intrinsic Value is 18.49 - 35.07 CAD
24.05 CAD
Intrinsic Value
LUG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.49 - 35.07 |
24.05 |
8.4% |
| DCF (Growth 10y) |
20.93 - 37.46 |
26.54 |
19.6% |
| DCF (EBITDA 5y) |
19.71 - 28.85 |
21.99 |
-0.9% |
| DCF (EBITDA 10y) |
21.75 - 31.98 |
24.76 |
11.6% |
| Fair Value |
24.34 - 24.34 |
24.34 |
9.69% |
| P/E |
12.31 - 19.39 |
16.63 |
-25.1% |
| EV/EBITDA |
13.62 - 30.91 |
20.79 |
-6.3% |
| EPV |
12.08 - 16.60 |
14.34 |
-35.4% |
| DDM - Stable |
7.20 - 17.39 |
12.29 |
-44.6% |
| DDM - Multi |
12.33 - 22.04 |
15.72 |
-29.2% |
LUG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,316.01 |
| Beta |
0.99 |
| Outstanding shares (mil) |
239.57 |
| Enterprise Value (mil) |
5,519.68 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.26% |
| Cost of Debt |
9.97% |
| WACC |
9.14% |