As of 2025-05-16, the Intrinsic Value of Red Metal Ltd (RDM.AX) is 0.01 AUD. This RDM.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.11 AUD, the upside of Red Metal Ltd is -94.10%.
The range of the Intrinsic Value is (0.03) - 0.02 AUD
Based on its market price of 0.11 AUD and our intrinsic valuation, Red Metal Ltd (RDM.AX) is overvalued by 94.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.03) - 0.02 | 0.01 | -94.1% |
| DCF (Growth 10y) | 0.00 - (0.08) | (0.01) | -111.6% |
| Fair Value | -0.12 - -0.12 | -0.12 | -218.51% |
| EV/EBITDA | 0.11 - 0.11 | 0.11 | 0.0% |
| EPV | (0.12) - (0.21) | (0.17) | -259.3% |
| DDM - Stable | (0.24) - (1.31) | (0.77) | -836.1% |
| DDM - Multi | (0.02) - (0.08) | (0.03) | -129.1% |
| Market Cap (mil) | 37.76 |
| Beta | 1.06 |
| Outstanding shares (mil) | 359.66 |
| Enterprise Value (mil) | 27.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.56% |
| Cost of Debt | 5.50% |
| WACC | 8.50% |