As of 2024-12-15, the Intrinsic Value of Triple Flag Precious Metals Corp (TFPM.TO) is
2.56 CAD. This TFPM.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 23.41 CAD, the upside of Triple Flag Precious Metals Corp is
-89.10%.
The range of the Intrinsic Value is 1.98 - 3.43 CAD
TFPM.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(38.53) - (11.70) |
(17.40) |
-174.3% |
| DCF (Growth 10y) |
(6.60) - (13.80) |
(8.22) |
-135.1% |
| DCF (EBITDA 5y) |
1.98 - 3.43 |
2.56 |
-89.1% |
| DCF (EBITDA 10y) |
2.26 - 5.77 |
3.66 |
-84.4% |
| Fair Value |
-1.36 - -1.36 |
-1.36 |
-105.79% |
| P/E |
(0.81) - 4.41 |
0.27 |
-98.8% |
| EV/EBITDA |
1.66 - 30.17 |
5.69 |
-75.7% |
| EPV |
(5.43) - (8.49) |
(6.96) |
-129.7% |
| DDM - Stable |
(2.75) - (10.56) |
(6.66) |
-128.4% |
| DDM - Multi |
5.24 - 15.73 |
7.87 |
-66.4% |
TFPM.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,715.55 |
| Beta |
1.69 |
| Outstanding shares (mil) |
201.43 |
| Enterprise Value (mil) |
4,728.82 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.60% |
| Cost of Debt |
74.27% |
| WACC |
9.34% |