As of 2025-05-17, the Intrinsic Value of Aura Minerals Inc (ORA.TO) is 41.81 CAD. This ORA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.17 CAD, the upside of Aura Minerals Inc is 59.80%.
The range of the Intrinsic Value is 33.12 - 56.11 CAD
Based on its market price of 26.17 CAD and our intrinsic valuation, Aura Minerals Inc (ORA.TO) is undervalued by 59.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.12 - 56.11 | 41.81 | 59.8% |
| DCF (Growth 10y) | 38.14 - 62.89 | 47.54 | 81.6% |
| DCF (EBITDA 5y) | 25.57 - 43.23 | 34.70 | 32.6% |
| DCF (EBITDA 10y) | 32.49 - 51.92 | 41.88 | 60.0% |
| Fair Value | -8.82 - -8.82 | -8.82 | -133.70% |
| P/E | (21.24) - 13.43 | (8.56) | -132.7% |
| EV/EBITDA | 12.11 - 28.99 | 17.76 | -32.1% |
| EPV | (0.90) - 0.86 | (0.02) | -100.1% |
| DDM - Stable | (11.03) - (21.78) | (16.40) | -162.7% |
| DDM - Multi | 4.97 - 7.97 | 6.15 | -76.5% |
| Market Cap (mil) | 1,950.45 |
| Beta | 1.15 |
| Outstanding shares (mil) | 74.53 |
| Enterprise Value (mil) | 2,358.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.24% |
| Cost of Debt | 6.45% |
| WACC | 8.82% |