As of 2025-07-14, the Intrinsic Value of Noranda Income Fund (NIF.UN.TO) is 27.27 CAD. This NIF.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.97 CAD, the upside of Noranda Income Fund is 1,284.50%.
The range of the Intrinsic Value is 14.49 - 94.12 CAD
Based on its market price of 1.97 CAD and our intrinsic valuation, Noranda Income Fund (NIF.UN.TO) is undervalued by 1,284.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.49 - 94.12 | 27.27 | 1284.5% |
| DCF (Growth 10y) | 19.84 - 114.99 | 35.27 | 1690.5% |
| DCF (EBITDA 5y) | 13.24 - 23.09 | 18.23 | 825.2% |
| DCF (EBITDA 10y) | 18.99 - 35.29 | 26.49 | 1244.5% |
| Fair Value | 1.78 - 1.78 | 1.78 | -9.52% |
| P/E | 4.75 - 9.21 | 6.68 | 239.3% |
| EV/EBITDA | 0.07 - 3.15 | 1.71 | -13.2% |
| EPV | (3.89) - (2.88) | (3.38) | -271.8% |
| DDM - Stable | 3.07 - 10.98 | 7.03 | 256.8% |
| DDM - Multi | 5.70 - 16.25 | 8.49 | 331.2% |
| Market Cap (mil) | 98.48 |
| Beta | 1.06 |
| Outstanding shares (mil) | 49.99 |
| Enterprise Value (mil) | 345.26 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.52% |
| Cost of Debt | 8.43% |
| WACC | 6.72% |