As of 2025-06-17, the Intrinsic Value of Lundin Gold Inc (LUG.TO) is 35.92 CAD. This LUG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.87 CAD, the upside of Lundin Gold Inc is -51.40%.
The range of the Intrinsic Value is 21.94 - 144.39 CAD
Based on its market price of 73.87 CAD and our intrinsic valuation, Lundin Gold Inc (LUG.TO) is overvalued by 51.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.94 - 144.39 | 35.92 | -51.4% |
| DCF (Growth 10y) | 25.86 - 175.20 | 43.09 | -41.7% |
| DCF (EBITDA 5y) | 34.60 - 78.49 | 52.00 | -29.6% |
| DCF (EBITDA 10y) | 34.46 - 101.63 | 57.12 | -22.7% |
| Fair Value | 75.81 - 75.81 | 75.81 | 2.63% |
| P/E | 63.71 - 92.55 | 78.32 | 6.0% |
| EV/EBITDA | 33.75 - 76.47 | 51.84 | -29.8% |
| EPV | 12.45 - 30.03 | 21.24 | -71.2% |
| DDM - Stable | 23.16 - 60.93 | 42.05 | -43.1% |
| DDM - Multi | 26.98 - 53.37 | 35.66 | -51.7% |
| Market Cap (mil) | 17,791.59 |
| Beta | 1.18 |
| Outstanding shares (mil) | 240.85 |
| Enterprise Value (mil) | 17,367.13 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.82% |
| Cost of Debt | 22.09% |
| WACC | 12.74% |