As of 2025-07-07, the Intrinsic Value of Mako Mining Corp (MKO.V) is 39.27 CAD. This MKO.V valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 5.10 CAD, the upside of Mako Mining Corp is 669.90%.
The range of the Intrinsic Value is 31.54 - 108.85 CAD
Based on its market price of 5.10 CAD and our intrinsic valuation, Mako Mining Corp (MKO.V) is undervalued by 669.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (139.69) - (56.99) | (78.99) | -1648.8% |
| DCF (Growth 10y) | (41.76) - (83.52) | (53.09) | -1141.0% |
| DCF (EBITDA 5y) | 31.54 - 108.85 | 39.27 | 669.9% |
| DCF (EBITDA 10y) | 45.44 - 176.46 | 60.87 | 1093.5% |
| Fair Value | 9.91 - 9.91 | 9.91 | 94.33% |
| P/E | 4.45 - 7.50 | 5.11 | 0.3% |
| EV/EBITDA | 5.95 - 34.18 | 10.84 | 112.6% |
| EPV | 0.97 - 1.27 | 1.12 | -78.0% |
| DDM - Stable | 3.86 - 13.57 | 8.71 | 70.8% |
| DDM - Multi | 10.06 - 27.95 | 14.85 | 191.2% |
| Market Cap (mil) | 406.52 |
| Beta | 0.83 |
| Outstanding shares (mil) | 79.71 |
| Enterprise Value (mil) | 400.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.91% |
| Cost of Debt | 4.48% |
| WACC | 8.80% |