S.TO
Sherritt International Corp
Price:  
0.16 
CAD
Volume:  
14,230.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

S.TO Intrinsic Value

-90.40 %
Upside

What is the intrinsic value of S.TO?

As of 2025-06-18, the Intrinsic Value of Sherritt International Corp (S.TO) is 0.01 CAD. This S.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.16 CAD, the upside of Sherritt International Corp is -90.40%.

The range of the Intrinsic Value is (0.17) - 0.47 CAD

Is S.TO undervalued or overvalued?

Based on its market price of 0.16 CAD and our intrinsic valuation, Sherritt International Corp (S.TO) is overvalued by 90.40%.

0.16 CAD
Stock Price
0.01 CAD
Intrinsic Value
Intrinsic Value Details

S.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.84) - (1.09) (1.31) -944.8%
DCF (Growth 10y) (0.17) - 0.47 0.01 -90.4%
DCF (EBITDA 5y) (0.49) - (0.45) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.33) - (0.25) (1,234.50) -123450.0%
Fair Value -3.67 - -3.67 -3.67 -2,469.19%
P/E (1.32) - (1.37) (1.35) -971.9%
EV/EBITDA (0.46) - (0.45) (0.46) -394.2%
EPV (0.84) - (0.90) (0.87) -662.1%
DDM - Stable (0.98) - (3.38) (2.18) -1506.6%
DDM - Multi (0.87) - (2.47) (1.30) -939.0%

S.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 76.92
Beta 1.26
Outstanding shares (mil) 496.29
Enterprise Value (mil) 317.92
Market risk premium 5.10%
Cost of Equity 11.21%
Cost of Debt 7.24%
WACC 7.75%