As of 2024-12-12, the Intrinsic Value of Talon Metals Corp (TLO.TO) is
11.51 CAD. This TLO.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 0.09 CAD, the upside of Talon Metals Corp is
12,692.60%.
The range of the Intrinsic Value is 8.11 - 15.15 CAD
11.51 CAD
Intrinsic Value
TLO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(458.55) - (32.09) |
(59.24) |
-65923.6% |
| DCF (Growth 10y) |
(160.50) - (2,390.33) |
(302.55) |
-336261.6% |
| DCF (EBITDA 5y) |
8.11 - 15.15 |
11.51 |
12692.6% |
| DCF (EBITDA 10y) |
65.89 - 130.75 |
96.11 |
106692.6% |
| Fair Value |
-0.01 - -0.01 |
-0.01 |
-113.42% |
| P/E |
(0.05) - (0.07) |
(0.06) |
-163.7% |
| EV/EBITDA |
(0.03) - 2.27 |
0.93 |
936.9% |
| EPV |
(0.48) - (0.65) |
(0.56) |
-723.6% |
| DDM - Stable |
(0.03) - (0.15) |
(0.09) |
-195.5% |
| DDM - Multi |
(0.07) - (0.33) |
(0.12) |
-231.9% |
TLO.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
84.12 |
| Beta |
1.98 |
| Outstanding shares (mil) |
934.72 |
| Enterprise Value (mil) |
82.28 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.93% |
| Cost of Debt |
5.00% |
| WACC |
5.81% |