As of 2025-10-16, the Intrinsic Value of Northern Dynasty Minerals Ltd (NDM.TO) is -0.72 CAD. This NDM.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 3.89 CAD, the upside of Northern Dynasty Minerals Ltd is -118.51%.
Based on its market price of 3.89 CAD and our intrinsic valuation, Northern Dynasty Minerals Ltd (NDM.TO) is overvalued by 118.51%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
Range | Selected | Upside | |
a | |||
Fair Value | -0.72 - -0.72 | -0.72 | -118.51% |
P/E | (3.78) - (5.53) | (4.67) | -220.0% |
DDM - Stable | (1.35) - (4.41) | (2.88) | -174.0% |
DDM - Multi | (0.54) - (1.43) | (0.79) | -120.3% |
Market Cap (mil) | 1,572.49 |
Beta | 1.73 |
Outstanding shares (mil) | 404.24 |
Enterprise Value (mil) | 1,550.75 |
Market risk premium | 5.10% |
Cost of Equity | 11.11% |
Cost of Debt | 5.00% |
WACC | 11.09% |