As of 2024-12-13, the Intrinsic Value of Orla Mining Ltd (OLA.TO) is
35.41 CAD. This OLA.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 7.99 CAD, the upside of Orla Mining Ltd is
343.10%.
The range of the Intrinsic Value is 26.65 - 47.44 CAD
35.41 CAD
Intrinsic Value
OLA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(79.34) - (26.11) |
(37.50) |
-569.3% |
| DCF (Growth 10y) |
(16.94) - (35.37) |
(21.05) |
-363.5% |
| DCF (EBITDA 5y) |
26.65 - 47.44 |
35.41 |
343.1% |
| DCF (EBITDA 10y) |
19.57 - 48.49 |
31.14 |
289.7% |
| Fair Value |
0.39 - 0.39 |
0.39 |
-95.13% |
| P/E |
0.14 - 0.52 |
0.26 |
-96.8% |
| EV/EBITDA |
6.44 - 9.47 |
7.55 |
-5.6% |
| EPV |
1.43 - 1.97 |
1.70 |
-78.8% |
| DDM - Stable |
0.18 - 0.63 |
0.40 |
-95.0% |
| DDM - Multi |
0.66 - 1.82 |
0.97 |
-87.8% |
OLA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,569.22 |
| Beta |
2.85 |
| Outstanding shares (mil) |
321.55 |
| Enterprise Value (mil) |
2,399.40 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.26% |
| Cost of Debt |
18.78% |
| WACC |
9.64% |