MND.TO
Mandalay Resources Corp
Price:  
4.65 
CAD
Volume:  
42,261.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MND.TO Intrinsic Value

89.90 %
Upside

What is the intrinsic value of MND.TO?

As of 2025-07-11, the Intrinsic Value of Mandalay Resources Corp (MND.TO) is 8.83 CAD. This MND.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.65 CAD, the upside of Mandalay Resources Corp is 89.90%.

The range of the Intrinsic Value is 7.56 - 10.80 CAD

Is MND.TO undervalued or overvalued?

Based on its market price of 4.65 CAD and our intrinsic valuation, Mandalay Resources Corp (MND.TO) is undervalued by 89.90%.

4.65 CAD
Stock Price
8.83 CAD
Intrinsic Value
Intrinsic Value Details

MND.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.56 - 10.80 8.83 89.9%
DCF (Growth 10y) 8.76 - 12.50 10.24 120.2%
DCF (EBITDA 5y) 7.01 - 8.69 8.01 72.2%
DCF (EBITDA 10y) 8.19 - 10.42 9.36 101.4%
Fair Value 20.37 - 20.37 20.37 338.06%
P/E 4.53 - 14.68 8.28 78.0%
EV/EBITDA 5.95 - 7.60 6.94 49.2%
EPV 4.07 - 5.10 4.59 -1.4%
DDM - Stable 5.01 - 9.93 7.47 60.7%
DDM - Multi 4.46 - 7.19 5.53 18.9%

MND.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 440.17
Beta 1.24
Outstanding shares (mil) 94.66
Enterprise Value (mil) 330.66
Market risk premium 5.10%
Cost of Equity 9.88%
Cost of Debt 4.97%
WACC 9.75%