As of 2025-10-23, the Intrinsic Value of Marimaca Copper Corp (MARI.TO) is -0.97 CAD. This MARI.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 11.00 CAD, the upside of Marimaca Copper Corp is -108.83%.
Based on its market price of 11.00 CAD and our intrinsic valuation, Marimaca Copper Corp (MARI.TO) is overvalued by 108.83%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
| Range | Selected | Upside | |
| a | |||
| Fair Value | -0.97 - -0.97 | -0.97 | -108.83% |
| DDM - Stable | (1.41) - (4.44) | (2.93) | -126.6% |
| DDM - Multi | (1.07) - (2.69) | (1.54) | -114.0% |
| Market Cap (mil) | 1,303.50 |
| Beta | 0.60 |
| Outstanding shares (mil) | 118.50 |
| Enterprise Value (mil) | 1,303.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.57% |
| Cost of Debt | 5.00% |
| WACC | 10.57% |