As of 2025-12-16, the Intrinsic Value of Northern Dynasty Minerals Ltd (NDM.TO) is -0.75 CAD. This NDM.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 2.98 CAD, the upside of Northern Dynasty Minerals Ltd is -125.14%.
Based on its market price of 2.98 CAD and our intrinsic valuation, Northern Dynasty Minerals Ltd (NDM.TO) is overvalued by 125.14%.
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 | -0.75 - -0.75 | -0.75 | -125.14% |
| P/E | (2.37) - (3.77) | (2.94) | -198.6% |
| DDM - Stable | (1.05) - (3.96) | (2.50) | -184.0% |
| DDM - Multi | (0.42) - (1.27) | (0.63) | -121.3% |
| Market Cap (mil) | 1,646.42 |
| Beta | 1.16 |
| Outstanding shares (mil) | 552.49 |
| Enterprise Value (mil) | 1,604.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.71% |
| Cost of Debt | 5.00% |
| WACC | 10.70% |