TLO.TO
Talon Metals Corp
Price:  
0.15 
CAD
Volume:  
1,730,369.00
Virgin Islands, British | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TLO.TO Intrinsic Value

6,845.90 %
Upside

What is the intrinsic value of TLO.TO?

As of 2025-05-17, the Intrinsic Value of Talon Metals Corp (TLO.TO) is 10.42 CAD. This TLO.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.15 CAD, the upside of Talon Metals Corp is 6,845.90%.

The range of the Intrinsic Value is 7.51 - 13.64 CAD

Is TLO.TO undervalued or overvalued?

Based on its market price of 0.15 CAD and our intrinsic valuation, Talon Metals Corp (TLO.TO) is undervalued by 6,845.90%.

0.15 CAD
Stock Price
10.42 CAD
Intrinsic Value
Intrinsic Value Details

TLO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (72.03) - (9.16) (15.98) -10751.6%
DCF (Growth 10y) (19.62) - (157.68) (34.64) -23190.7%
DCF (EBITDA 5y) 7.51 - 13.64 10.42 6845.9%
DCF (EBITDA 10y) 25.59 - 51.89 37.48 24889.6%
Fair Value -0.01 - -0.01 -0.01 -108.28%
P/E (0.12) - (0.12) (0.13) -185.7%
EV/EBITDA (0.10) - 3.78 1.53 917.8%
EPV (0.56) - (0.81) (0.69) -558.6%
DDM - Stable (0.04) - (0.47) (0.26) -270.8%
DDM - Multi (0.11) - (0.96) (0.21) -237.8%

TLO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 109.05
Beta 1.89
Outstanding shares (mil) 727.00
Enterprise Value (mil) 103.85
Market risk premium 5.10%
Cost of Equity 6.82%
Cost of Debt 5.00%
WACC 6.82%