As of 2024-12-15, the Intrinsic Value of Aura Minerals Inc (ORA.TO) is
23.07 CAD. This ORA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.65 CAD, the upside of Aura Minerals Inc is
30.70%.
The range of the Intrinsic Value is 16.84 - 36.34 CAD
23.07 CAD
Intrinsic Value
ORA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.84 - 36.34 |
23.07 |
30.7% |
| DCF (Growth 10y) |
19.54 - 39.29 |
25.92 |
46.8% |
| DCF (EBITDA 5y) |
12.77 - 20.92 |
16.73 |
-5.2% |
| DCF (EBITDA 10y) |
16.49 - 25.86 |
20.84 |
18.1% |
| Fair Value |
-18.15 - -18.15 |
-18.15 |
-202.84% |
| P/E |
(7.22) - 9.30 |
(0.39) |
-102.2% |
| EV/EBITDA |
7.57 - 21.41 |
12.38 |
-29.9% |
| EPV |
5.72 - 8.71 |
7.21 |
-59.1% |
| DDM - Stable |
(7.32) - (17.32) |
(12.32) |
-169.8% |
| DDM - Multi |
4.72 - 8.72 |
6.13 |
-65.3% |
ORA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,276.45 |
| Beta |
0.70 |
| Outstanding shares (mil) |
72.32 |
| Enterprise Value (mil) |
1,482.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.67% |
| Cost of Debt |
6.21% |
| WACC |
8.09% |