The Discounted Cash Flow (DCF) valuation of Aura Minerals Inc (ORA.TO) is 18.20 CAD. With the latest stock price at 13.25 CAD, the upside of Aura Minerals Inc based on DCF is 37.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.8% | 8.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 14.98 - 23.10 | 18.20 |
| Upside | 13.1% - 74.3% | 37.3% |