NEXT.TO
NextSource Materials Inc
Price:  
0.25 
CAD
Volume:  
30,251.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NEXT.TO Intrinsic Value

-295.60 %
Upside

What is the intrinsic value of NEXT.TO?

As of 2025-07-07, 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%.

Is NEXT.TO undervalued or overvalued?

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.

0.25 CAD
Stock Price
-0.48 CAD
Intrinsic Value
Intrinsic Value Details

NEXT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
Fair Value -0.48 - -0.48 -0.48 -295.60%
P/E (0.65) - (1.20) (0.81) -432.5%
DDM - Stable (0.57) - (1.58) (1.07) -538.5%
DDM - Multi (0.35) - (0.78) (0.48) -297.0%

NEXT.TO Intrinsic Value - Key Valuation Metrics

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%