As of 2025-09-15, 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 1.12 CAD, the upside of Northern Dynasty Minerals Ltd is -164.30%.
Based on its market price of 1.12 CAD and our intrinsic valuation, Northern Dynasty Minerals Ltd (NDM.TO) is overvalued by 164.30%.
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 | -164.30% |
P/E | (2.70) - (3.71) | (3.14) | -380.4% |
DDM - Stable | (0.95) - (2.53) | (1.74) | -255.0% |
DDM - Multi | (0.38) - (0.80) | (0.51) | -145.9% |
Market Cap (mil) | 617.96 |
Beta | 1.65 |
Outstanding shares (mil) | 551.75 |
Enterprise Value (mil) | 596.22 |
Market risk premium | 5.10% |
Cost of Equity | 11.90% |
Cost of Debt | 5.00% |
WACC | 11.86% |