As of 2025-07-04, the Intrinsic Value of Norwest Minerals Ltd (NWM.AX) is (0.09) AUD. This NWM.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.01 AUD, the upside of Norwest Minerals Ltd is -924.40%.
The range of the Intrinsic Value is (0.31) - (0.06) AUD
Based on its market price of 0.01 AUD and our intrinsic valuation, Norwest Minerals Ltd (NWM.AX) is overvalued by 924.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.31) - (0.06) | (0.09) | -924.4% |
| DCF (Growth 10y) | (0.04) - (0.19) | (0.06) | -680.0% |
| Fair Value | -0.02 - -0.02 | -0.02 | -248.65% |
| EV/EBITDA | 0.01 - 0.01 | 0.01 | -0.6% |
| EPV | (0.05) - (0.08) | (0.06) | -683.5% |
| DDM - Stable | (0.01) - (0.11) | (0.06) | -688.8% |
| DDM - Multi | (0.02) - (0.12) | (0.03) | -394.8% |
| Market Cap (mil) | 9.12 |
| Beta | 1.07 |
| Outstanding shares (mil) | 829.35 |
| Enterprise Value (mil) | 8.76 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.41% |
| Cost of Debt | 5.00% |
| WACC | 8.23% |