What is the intrinsic value of MGZ.H.V?

As of 2025-05-03, the Intrinsic Value of Mangazeya Mining Ltd (MGZ.H.V) is 0.39 CAD. This MGZ.H.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.04 CAD, the upside of Mangazeya Mining Ltd is 1,015.80%.

The range of the Intrinsic Value is 0.24 - 0.70 CAD

Is MGZ.H.V undervalued or overvalued?

Based on its market price of 0.04 CAD and our intrinsic valuation, Mangazeya Mining Ltd (MGZ.H.V) is undervalued by 1,015.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.24 - 0.70	0.39	1015.8%
DCF (Growth 10y)	0.47 - 1.25	0.72	1954.4%
DCF (EBITDA 5y)	0.40 - 0.68	0.52	1388.2%
DCF (EBITDA 10y)	0.53 - 0.98	0.71	1941.4%
Fair Value	0.21 - 0.21	0.21	486.10%
P/E	0.12 - 0.23	0.18	410.3%
EV/EBITDA	0.18 - 0.72	0.24	582.3%
EPV	(0.16) - (0.16)	(0.16)	-557.6%
DDM - Stable	0.09 - 0.21	0.15	320.1%
DDM - Multi	0.04 - 0.09	0.06	64.6%