As of 2025-04-24, the Intrinsic Value of NextSource Materials Inc (NEXT.TO) is -0.20 CAD. This NEXT.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.28 CAD, the upside of NextSource Materials Inc is -171.86%.
Based on its market price of 0.28 CAD and our intrinsic valuation, NextSource Materials Inc (NEXT.TO) is overvalued by 171.86%.
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 | -0.20 - -0.20 | -0.20 | -171.86% |
| P/E | (1.11) - (1.02) | (1.05) | -483.0% |
| DDM - Stable | (0.23) - (0.51) | (0.37) | -233.8% |
| DDM - Multi | (0.43) - (0.76) | (0.55) | -300.0% |
| Market Cap (mil) | 50.85 |
| Beta | 0.50 |
| Outstanding shares (mil) | 184.91 |
| Enterprise Value (mil) | 76.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 13.57% |
| Cost of Debt | 5.00% |
| WACC | 10.11% |