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