As of 2025-07-09, the Intrinsic Value of Robex Resources Inc (RBX.V) is 19.81 CAD. This RBX.V valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 3.22 CAD, the upside of Robex Resources Inc is 515.10%.
The range of the Intrinsic Value is 10.76 - 78.24 CAD
Based on its market price of 3.22 CAD and our intrinsic valuation, Robex Resources Inc (RBX.V) is undervalued by 515.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (19.14) - (3.07) | (5.24) | -262.6% |
| DCF (Growth 10y) | 10.76 - 78.24 | 19.81 | 515.1% |
| DCF (EBITDA 5y) | 5.54 - 9.27 | 7.17 | 122.6% |
| DCF (EBITDA 10y) | 26.07 - 45.70 | 34.46 | 970.1% |
| Fair Value | -1.22 - -1.22 | -1.22 | -137.92% |
| P/E | (1.09) - 1.24 | (0.26) | -108.1% |
| EV/EBITDA | 0.91 - 1.42 | 1.19 | -62.9% |
| EPV | 1.93 - 2.54 | 2.24 | -30.5% |
| DDM - Stable | (3.75) - (28.27) | (16.01) | -597.1% |
| DDM - Multi | 25.38 - 148.64 | 43.34 | 1245.9% |
| Market Cap (mil) | 542.57 |
| Beta | -0.13 |
| Outstanding shares (mil) | 168.50 |
| Enterprise Value (mil) | 548.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.67% |
| Cost of Debt | 7.46% |
| WACC | 6.58% |