As of 2024-12-15, the Intrinsic Value of Northern Dynasty Minerals Ltd (NDM.TO) is
-0.16 CAD. This NDM.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.72 CAD, the upside of Northern Dynasty Minerals Ltd is
-122.13%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.16 CAD
Intrinsic Value
NDM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.16 - -0.16 |
-0.16 |
-122.13% |
| P/E |
(0.60) - (0.63) |
(0.58) |
-180.1% |
| DDM - Stable |
(0.25) - (1.96) |
(1.10) |
-253.0% |
| DDM - Multi |
(0.28) - (1.82) |
(0.49) |
-168.4% |
NDM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
387.16 |
| Beta |
2.12 |
| Outstanding shares (mil) |
537.72 |
| Enterprise Value (mil) |
368.47 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.27% |
| Cost of Debt |
5.00% |
| WACC |
9.26% |