As of 2024-12-14, the Intrinsic Value of Lundin Mining Corp (LUN.TO) is
19.28 CAD. This LUN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.01 CAD, the upside of Lundin Mining Corp is
48.20%.
The range of the Intrinsic Value is 10.29 - 66.65 CAD
19.28 CAD
Intrinsic Value
LUN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.29 - 66.65 |
19.28 |
48.2% |
| DCF (Growth 10y) |
16.21 - 95.37 |
28.93 |
122.4% |
| DCF (EBITDA 5y) |
15.83 - 28.25 |
19.74 |
51.7% |
| DCF (EBITDA 10y) |
19.33 - 38.39 |
25.67 |
97.3% |
| Fair Value |
12.55 - 12.55 |
12.55 |
-3.55% |
| P/E |
5.82 - 12.51 |
9.94 |
-23.6% |
| EV/EBITDA |
10.92 - 19.18 |
12.52 |
-3.7% |
| EPV |
2.86 - 7.96 |
5.41 |
-58.4% |
| DDM - Stable |
4.19 - 20.29 |
12.24 |
-5.9% |
| DDM - Multi |
17.81 - 63.46 |
27.41 |
110.7% |
LUN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,107.17 |
| Beta |
2.63 |
| Outstanding shares (mil) |
776.88 |
| Enterprise Value (mil) |
12,854.80 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.81% |
| Cost of Debt |
10.84% |
| WACC |
8.55% |