As of 2025-07-12, the Intrinsic Value of Northern Dynasty Minerals Ltd (NDM.TO) is -1.02 CAD. This NDM.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 2.95 CAD, the upside of Northern Dynasty Minerals Ltd is -134.42%.
Based on its market price of 2.95 CAD and our intrinsic valuation, Northern Dynasty Minerals Ltd (NDM.TO) is overvalued by 134.42%.
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 | -1.02 - -1.02 | -1.02 | -134.42% |
P/E | (1.41) - (3.32) | (1.77) | -159.9% |
DDM - Stable | (1.33) - (4.88) | (3.11) | -205.3% |
DDM - Multi | (0.57) - (1.74) | (0.87) | -129.6% |
Market Cap (mil) | 1,034.35 |
Beta | 1.82 |
Outstanding shares (mil) | 350.63 |
Enterprise Value (mil) | 1,026.07 |
Market risk premium | 5.10% |
Cost of Equity | 11.22% |
Cost of Debt | 5.00% |
WACC | 11.20% |