As of 2025-07-19, the Intrinsic Value of Orla Mining Ltd (OLA.TO) is 86.45 CAD. This OLA.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 15.67 CAD, the upside of Orla Mining Ltd is 451.70%.
The range of the Intrinsic Value is 58.66 - 232.58 CAD
Based on its market price of 15.67 CAD and our intrinsic valuation, Orla Mining Ltd (OLA.TO) is undervalued by 451.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (306.16) - (132.12) | (179.57) | -1245.9% |
| DCF (Growth 10y) | (149.47) - (330.07) | (199.15) | -1370.9% |
| DCF (EBITDA 5y) | 58.66 - 232.58 | 86.45 | 451.7% |
| DCF (EBITDA 10y) | 82.96 - 391.18 | 134.51 | 758.4% |
| Fair Value | 0.18 - 0.18 | 0.18 | -98.87% |
| P/E | 0.14 - 15.37 | 7.53 | -51.9% |
| EV/EBITDA | 5.21 - 37.36 | 20.33 | 29.8% |
| EPV | 1.36 - 2.11 | 1.73 | -88.9% |
| DDM - Stable | 0.07 - 0.24 | 0.15 | -99.0% |
| DDM - Multi | 17.74 - 48.05 | 25.98 | 65.8% |
| Market Cap (mil) | 5,051.07 |
| Beta | 1.26 |
| Outstanding shares (mil) | 322.34 |
| Enterprise Value (mil) | 5,371.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.87% |
| Cost of Debt | 6.48% |
| WACC | 8.87% |