As of 2025-06-21, the Intrinsic Value of Leucrotta Exploration Inc (LXE.V) is 7.17 CAD. This LXE.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.21 CAD, the upside of Leucrotta Exploration Inc is 224.50%.
The range of the Intrinsic Value is 6.04 - 8.86 CAD
Based on its market price of 2.21 CAD and our intrinsic valuation, Leucrotta Exploration Inc (LXE.V) is undervalued by 224.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.04 - 8.86 | 7.17 | 224.5% |
| DCF (Growth 10y) | 10.81 - 16.31 | 13.02 | 488.9% |
| DCF (EBITDA 5y) | 7.05 - 10.44 | 9.09 | 311.2% |
| DCF (EBITDA 10y) | 11.56 - 17.57 | 14.88 | 573.3% |
| Fair Value | 0.21 - 0.21 | 0.21 | -90.71% |
| P/E | 2.05 - 3.80 | 2.48 | 12.2% |
| EV/EBITDA | 0.56 - 4.24 | 1.75 | -21.0% |
| EPV | (0.80) - (1.08) | (0.94) | -142.5% |
| DDM - Stable | 2.77 - 5.31 | 4.04 | 82.8% |
| DDM - Multi | 5.81 - 8.98 | 7.08 | 220.3% |
| Market Cap (mil) | 551.95 |
| Beta | 2.47 |
| Outstanding shares (mil) | 249.75 |
| Enterprise Value (mil) | 521.54 |
| Market risk premium | 4.74% |
| Cost of Equity | 8.99% |
| Cost of Debt | 4.25% |
| WACC | 8.99% |