As of 2025-09-18, the Intrinsic Value of NextSource Materials Inc (NEXT.TO) is -0.41 CAD. This NEXT.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.41 CAD, the upside of NextSource Materials Inc is -200.15%.
Based on its market price of 0.41 CAD and our intrinsic valuation, NextSource Materials Inc (NEXT.TO) is overvalued by 200.15%.
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 | -0.41 - -0.41 | -0.41 | -200.15% |
| P/E | (2.15) - (1.23) | (1.86) | -558.2% |
| DDM - Stable | (0.53) - (1.80) | (1.17) | -387.7% |
| DDM - Multi | (0.33) - (0.90) | (0.49) | -220.5% |
| Market Cap (mil) | 90.06 |
| Beta | 0.83 |
| Outstanding shares (mil) | 222.36 |
| Enterprise Value (mil) | 125.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.38% |
| Cost of Debt | 5.00% |
| WACC | 9.45% |