LUN.TO
Lundin Mining Corp
Price:  
14.13 
CAD
Volume:  
667,786.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUN.TO Intrinsic Value

8.00 %
Upside

What is the intrinsic value of LUN.TO?

As of 2025-06-18, the Intrinsic Value of Lundin Mining Corp (LUN.TO) is 15.25 CAD. This LUN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.13 CAD, the upside of Lundin Mining Corp is 8.00%.

The range of the Intrinsic Value is 8.66 - 43.14 CAD

Is LUN.TO undervalued or overvalued?

Based on its market price of 14.13 CAD and our intrinsic valuation, Lundin Mining Corp (LUN.TO) is undervalued by 8.00%.

14.13 CAD
Stock Price
15.25 CAD
Intrinsic Value
Intrinsic Value Details

LUN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.66 - 43.14 15.25 8.0%
DCF (Growth 10y) 11.89 - 54.15 20.03 41.8%
DCF (EBITDA 5y) 12.73 - 21.85 17.06 20.8%
DCF (EBITDA 10y) 15.18 - 28.23 20.99 48.5%
Fair Value -2.66 - -2.66 -2.66 -118.85%
P/E (2.47) - 9.96 3.23 -77.2%
EV/EBITDA 8.96 - 16.90 12.11 -14.3%
EPV 1.97 - 4.60 3.28 -76.8%
DDM - Stable (1.37) - (4.89) (3.13) -122.1%
DDM - Multi 8.32 - 23.53 12.35 -12.6%

LUN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,104.32
Beta 2.15
Outstanding shares (mil) 856.64
Enterprise Value (mil) 14,494.86
Market risk premium 5.10%
Cost of Equity 9.12%
Cost of Debt 11.39%
WACC 8.64%