LUG.TO
Lundin Gold Inc
Price:  
20.02 
CAD
Volume:  
250,031.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUG.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Lundin Gold Inc (LUG.TO) is 24.31 CAD. This LUG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.02 CAD, the upside of Lundin Gold Inc is %.

The range of the Intrinsic Value is 18.84 - 34.85 CAD

20.02 CAD
Stock Price
24.31 CAD
Intrinsic Value
Intrinsic Value Details

LUG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.84 - 34.85 24.31 21.4%
DCF (Growth 10y) 20.90 - 36.41 26.26 31.2%
DCF (EBITDA 5y) 18.50 - 25.80 21.69 8.4%
DCF (EBITDA 10y) 20.57 - 28.81 24.13 20.5%
Fair Value 25.64 - 25.64 25.64 28.09%
P/E 12.17 - 20.66 17.54 -12.4%
EV/EBITDA 15.94 - 26.66 20.99 4.8%
EPV 11.76 - 15.99 13.87 -30.7%
DDM - Stable 7.61 - 18.79 13.20 -34.1%
DDM - Multi 12.34 - 22.50 15.83 -21.0%

LUG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,767.68
Beta 0.88
Outstanding shares (mil) 238.15
Enterprise Value (mil) 5,047.43
Market risk premium 5.10%
Cost of Equity 9.17%
Cost of Debt 12.22%
WACC 9.18%