What is the intrinsic value of MLX.AX?

As of 2025-05-15, the Intrinsic Value of Metals X Ltd (MLX.AX) is 0.88 AUD. This MLX.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 AUD, the upside of Metals X Ltd is 61.50%.

The range of the Intrinsic Value is 0.77 - 1.05 AUD

Is MLX.AX undervalued or overvalued?

Based on its market price of 0.55 AUD and our intrinsic valuation, Metals X Ltd (MLX.AX) is undervalued by 61.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.77 - 1.05	0.88	61.5%
DCF (Growth 10y)	0.81 - 1.09	0.92	68.2%
DCF (EBITDA 5y)	0.64 - 0.71	0.67	22.4%
DCF (EBITDA 10y)	0.72 - 0.83	0.77	41.5%
Fair Value	2.89 - 2.89	2.89	429.67%
P/E	0.40 - 0.86	0.56	3.0%
EV/EBITDA	0.47 - 0.57	0.51	-5.7%
EPV	0.24 - 0.24	0.24	-55.7%
DDM - Stable	0.73 - 1.48	1.11	103.4%
DDM - Multi	0.56 - 0.93	0.70	29.2%