As of 2024-12-13, the Intrinsic Value of MAG Silver Corp (MAG.TO) is
25.52 CAD. This MAG.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 22.50 CAD, the upside of MAG Silver Corp is
13.44%.
25.52 CAD
Intrinsic Value
MAG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
25.52 - 25.52 |
25.52 |
13.44% |
| P/E |
7.75 - 21.64 |
14.59 |
-35.2% |
| DDM - Stable |
8.30 - 31.88 |
20.09 |
-10.7% |
| DDM - Multi |
5.48 - 16.71 |
8.29 |
-63.2% |
MAG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,324.41 |
| Beta |
2.79 |
| Outstanding shares (mil) |
103.31 |
| Enterprise Value (mil) |
2,163.78 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.75% |
| Cost of Debt |
5.00% |
| WACC |
9.75% |