LUG.TO
Lundin Gold Inc
Price:  
73.87 
CAD
Volume:  
279,633.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUG.TO Intrinsic Value

-51.40 %
Upside

What is the intrinsic value of LUG.TO?

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

Is LUG.TO undervalued or overvalued?

Based on its market price of 73.87 CAD and our intrinsic valuation, Lundin Gold Inc (LUG.TO) is overvalued by 51.40%.

73.87 CAD
Stock Price
35.92 CAD
Intrinsic Value
Intrinsic Value Details

LUG.TO Intrinsic Value - Valuation Summary

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%

LUG.TO Intrinsic Value - Key Valuation Metrics

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%