As of 2025-09-13, the Intrinsic Value of Northern Star Resources Ltd (NST.AX) is 14.23 AUD. This NST.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.20 AUD, the upside of Northern Star Resources Ltd is -32.90%.
The range of the Intrinsic Value is 11.02 - 20.49 AUD
Based on its market price of 21.20 AUD and our intrinsic valuation, Northern Star Resources Ltd (NST.AX) is overvalued by 32.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.02 - 20.49 | 14.23 | -32.9% |
| DCF (Growth 10y) | 16.81 - 30.83 | 21.58 | 1.8% |
| DCF (EBITDA 5y) | 25.93 - 31.78 | 28.47 | 34.3% |
| DCF (EBITDA 10y) | 30.24 - 39.66 | 34.34 | 62.0% |
| Fair Value | 23.42 - 23.42 | 23.42 | 10.47% |
| P/E | 14.76 - 21.11 | 17.47 | -17.6% |
| EV/EBITDA | 12.73 - 18.40 | 15.06 | -29.0% |
| EPV | (3.92) - (5.03) | (4.48) | -121.1% |
| DDM - Stable | 7.60 - 18.65 | 13.13 | -38.1% |
| DDM - Multi | 13.93 - 25.78 | 18.01 | -15.0% |
| Market Cap (mil) | 30,317.27 |
| Beta | 0.51 |
| Outstanding shares (mil) | 1,430.06 |
| Enterprise Value (mil) | 30,442.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.58% |
| Cost of Debt | 5.50% |
| WACC | 8.32% |