As of 2025-06-10, the Intrinsic Value of Mineral Resources Ltd (MIN.AX) is 17.36 AUD. This MIN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.71 AUD, the upside of Mineral Resources Ltd is -26.80%.
The range of the Intrinsic Value is (1.67) - 310.40 AUD
Based on its market price of 23.71 AUD and our intrinsic valuation, Mineral Resources Ltd (MIN.AX) is overvalued by 26.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.67) - 310.40 | 17.36 | -26.8% |
| DCF (Growth 10y) | 11.30 - 580.70 | 45.60 | 92.3% |
| DCF (EBITDA 5y) | 38.13 - 109.78 | 65.16 | 174.8% |
| DCF (EBITDA 10y) | 43.80 - 182.80 | 90.23 | 280.6% |
| Fair Value | -155.37 - -155.37 | -155.37 | -755.28% |
| P/E | (49.47) - 16.15 | (29.43) | -224.1% |
| EV/EBITDA | (10.88) - 19.92 | 4.27 | -82.0% |
| EPV | (34.09) - (48.46) | (41.27) | -274.1% |
| DDM - Stable | (35.92) - (130.44) | (83.18) | -450.8% |
| DDM - Multi | 19.33 - 58.58 | 29.55 | 24.6% |
| Market Cap (mil) | 4,659.49 |
| Beta | 2.96 |
| Outstanding shares (mil) | 196.52 |
| Enterprise Value (mil) | 9,743.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.20% |
| Cost of Debt | 14.01% |
| WACC | 10.96% |