As of 2025-07-15, the Intrinsic Value of Marimaca Copper Corp (MARI.TO) is -0.90 CAD. This MARI.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 10.10 CAD, the upside of Marimaca Copper Corp is -108.89%.
Based on its market price of 10.10 CAD and our intrinsic valuation, Marimaca Copper Corp (MARI.TO) is overvalued by 108.89%.
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 | -0.90 - -0.90 | -0.90 | -108.89% |
P/E | (3.15) - (3.10) | (3.38) | -133.4% |
DDM - Stable | (1.39) - (5.25) | (3.32) | -132.9% |
DDM - Multi | (1.20) - (3.69) | (1.83) | -118.1% |
Market Cap (mil) | 1,021.82 |
Beta | 0.67 |
Outstanding shares (mil) | 101.17 |
Enterprise Value (mil) | 1,002.14 |
Market risk premium | 5.10% |
Cost of Equity | 10.08% |
Cost of Debt | 5.00% |
WACC | 10.08% |