As of 2025-05-22, the Intrinsic Value of Orla Mining Ltd (OLA.TO) is 104.62 CAD. This OLA.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 13.29 CAD, the upside of Orla Mining Ltd is 687.20%.
The range of the Intrinsic Value is 73.36 - 158.09 CAD
Based on its market price of 13.29 CAD and our intrinsic valuation, Orla Mining Ltd (OLA.TO) is undervalued by 687.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (194.00) - (86.42) | (115.05) | -965.7% |
| DCF (Growth 10y) | (93.23) - (197.99) | (121.43) | -1013.7% |
| DCF (EBITDA 5y) | 73.36 - 158.09 | 104.62 | 687.2% |
| DCF (EBITDA 10y) | 88.48 - 228.24 | 139.09 | 946.6% |
| Fair Value | 9.64 - 9.64 | 9.64 | -27.47% |
| P/E | 10.99 - 15.93 | 13.96 | 5.0% |
| EV/EBITDA | 8.28 - 35.47 | 22.43 | 68.7% |
| EPV | 3.03 - 3.85 | 3.44 | -74.1% |
| DDM - Stable | 3.67 - 13.09 | 8.38 | -37.0% |
| DDM - Multi | 12.77 - 36.26 | 18.99 | 42.9% |
| Market Cap (mil) | 4,283.90 |
| Beta | 1.73 |
| Outstanding shares (mil) | 322.34 |
| Enterprise Value (mil) | 4,062.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.00% |
| Cost of Debt | 6.48% |
| WACC | 9.00% |