As of 2025-09-18, the Intrinsic Value of Aura Minerals Inc (ORA.TO) is 41.75 CAD. This ORA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.81 CAD, the upside of Aura Minerals Inc is -4.70%.
The range of the Intrinsic Value is 31.39 - 61.96 CAD
Based on its market price of 43.81 CAD and our intrinsic valuation, Aura Minerals Inc (ORA.TO) is overvalued by 4.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.39 - 61.96 | 41.75 | -4.7% |
| DCF (Growth 10y) | 37.46 - 69.37 | 48.38 | 10.4% |
| DCF (EBITDA 5y) | 22.32 - 37.40 | 30.05 | -31.4% |
| DCF (EBITDA 10y) | 30.36 - 47.65 | 38.73 | -11.6% |
| Fair Value | -5.06 - -5.06 | -5.06 | -111.55% |
| P/E | (7.91) - 11.16 | 0.05 | -99.9% |
| EV/EBITDA | 11.91 - 30.32 | 18.30 | -58.2% |
| EPV | (1.12) - 0.21 | (0.46) | -101.0% |
| DDM - Stable | (7.16) - (16.68) | (11.92) | -127.2% |
| DDM - Multi | 5.18 - 9.46 | 6.70 | -84.7% |
| Market Cap (mil) | 3,620.02 |
| Beta | 1.23 |
| Outstanding shares (mil) | 82.63 |
| Enterprise Value (mil) | 4,055.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.67% |
| Cost of Debt | 6.45% |
| WACC | 8.89% |