As of 2024-07-27, the Intrinsic Value of Pretium Resources Inc (PVG.TO) is
4.08 CAD. This PVG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.15 CAD, the upside of Pretium Resources Inc is
%.
The range of the Intrinsic Value is 2.39 - 9.14 CAD
PVG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.39 - 9.14 |
4.08 |
-78.7% |
| DCF (Growth 10y) |
8.17 - 25.72 |
12.59 |
-34.3% |
| DCF (EBITDA 5y) |
10.82 - 19.51 |
16.07 |
-16.1% |
| DCF (EBITDA 10y) |
11.75 - 21.59 |
17.24 |
-9.9% |
| Fair Value |
-1.41 - -1.41 |
-1.41 |
-107.38% |
| P/E |
(3.48) - 6.25 |
0.44 |
-97.7% |
| EV/EBITDA |
8.61 - 18.04 |
14.03 |
-26.7% |
| EPV |
(0.74) - (1.02) |
(0.88) |
-104.6% |
| DDM - Stable |
(1.90) - (6.77) |
(4.34) |
-122.6% |
| DDM - Multi |
5.78 - 16.07 |
8.52 |
-55.5% |
PVG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,598.99 |
| Beta |
0.86 |
| Outstanding shares (mil) |
187.94 |
| Enterprise Value (mil) |
3,577.37 |
| Market risk premium |
4.74% |
| Cost of Equity |
8.90% |
| Cost of Debt |
4.34% |
| WACC |
8.37% |