As of 2025-07-08, the Intrinsic Value of NextSource Materials Inc (NEXT.TO) is -0.48 CAD. This NEXT.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.25 CAD, the upside of NextSource Materials Inc is -295.60%.
Based on its market price of 0.25 CAD and our intrinsic valuation, NextSource Materials Inc (NEXT.TO) is overvalued by 295.60%.
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 | -0.48 - -0.48 | -0.48 | -295.60% |
| P/E | (0.65) - (1.03) | (0.81) | -432.5% |
| DDM - Stable | (0.57) - (1.58) | (1.07) | -538.5% |
| DDM - Multi | (0.35) - (0.78) | (0.48) | -297.0% |
| Market Cap (mil) | 45.30 |
| Beta | 0.25 |
| Outstanding shares (mil) | 184.91 |
| Enterprise Value (mil) | 80.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.64% |
| Cost of Debt | 5.00% |
| WACC | 9.16% |