ORA.TO
Aura Minerals Inc
Price:  
12.70 
CAD
Volume:  
5,527.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ORA.TO Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Aura Minerals Inc (ORA.TO) is 19.04 CAD. This ORA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.70 CAD, the upside of Aura Minerals Inc is %.

The range of the Intrinsic Value is 15.54 - 24.48 CAD

12.70 CAD
Stock Price
19.04 CAD
Intrinsic Value
Intrinsic Value Details

ORA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.54 - 24.48 19.04 49.9%
DCF (Growth 10y) 18.31 - 28.18 22.18 74.7%
DCF (EBITDA 5y) 13.10 - 19.65 17.12 34.8%
DCF (EBITDA 10y) 16.58 - 24.30 20.93 64.8%
Fair Value 1.33 - 1.33 1.33 -89.54%
P/E 0.69 - 6.70 3.26 -74.4%
EV/EBITDA 6.21 - 13.50 9.62 -24.3%
EPV 5.98 - 8.47 7.22 -43.1%
DDM - Stable 0.47 - 0.94 0.71 -94.4%
DDM - Multi 3.80 - 6.15 4.72 -62.8%

ORA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 917.41
Beta 0.33
Outstanding shares (mil) 72.24
Enterprise Value (mil) 1,072.59
Market risk premium 5.10%
Cost of Equity 10.24%
Cost of Debt 7.03%
WACC 8.35%