As of 2025-07-19, 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 0.30 CAD, the upside of NextSource Materials Inc is -263.49%.
Based on its market price of 0.30 CAD and our intrinsic valuation, NextSource Materials Inc (NEXT.TO) is overvalued by 263.49%.
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 | -263.49% |
| P/E | (0.59) - (0.98) | (0.73) | -348.5% |
| DDM - Stable | (0.59) - (1.61) | (1.10) | -472.9% |
| DDM - Multi | (0.37) - (0.79) | (0.50) | -270.2% |
| Market Cap (mil) | 54.55 |
| Beta | 0.33 |
| Outstanding shares (mil) | 184.91 |
| Enterprise Value (mil) | 89.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.39% |
| Cost of Debt | 5.00% |
| WACC | 8.95% |