ORA.TO
Aura Minerals Inc
Price:  
37.02 
CAD
Volume:  
23,129.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORA.TO Intrinsic Value

25.20 %
Upside

What is the intrinsic value of ORA.TO?

As of 2025-06-21, the Intrinsic Value of Aura Minerals Inc (ORA.TO) is 46.35 CAD. This ORA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.02 CAD, the upside of Aura Minerals Inc is 25.20%.

The range of the Intrinsic Value is 34.42 - 70.63 CAD

Is ORA.TO undervalued or overvalued?

Based on its market price of 37.02 CAD and our intrinsic valuation, Aura Minerals Inc (ORA.TO) is undervalued by 25.20%.

37.02 CAD
Stock Price
46.35 CAD
Intrinsic Value
Intrinsic Value Details

ORA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.42 - 70.63 46.35 25.2%
DCF (Growth 10y) 39.05 - 74.85 50.97 37.7%
DCF (EBITDA 5y) 25.00 - 46.16 37.05 0.1%
DCF (EBITDA 10y) 31.94 - 53.98 43.54 17.6%
Fair Value -8.59 - -8.59 -8.59 -123.21%
P/E (12.34) - 10.11 (5.06) -113.7%
EV/EBITDA 13.36 - 32.38 19.58 -47.1%
EPV (0.80) - 0.81 0.00 -100.0%
DDM - Stable (11.95) - (28.50) (20.22) -154.6%
DDM - Multi 5.40 - 10.20 7.08 -80.9%

ORA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,759.10
Beta 0.94
Outstanding shares (mil) 74.53
Enterprise Value (mil) 3,156.96
Market risk premium 5.10%
Cost of Equity 9.75%
Cost of Debt 6.45%
WACC 8.76%