As of 2024-07-27, the Intrinsic Value of Turquoise Hill Resources Ltd (TRQ.TO) is
40.81 CAD. This TRQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.99 CAD, the upside of Turquoise Hill Resources Ltd is
%.
The range of the Intrinsic Value is 21.27 - 91.53 CAD
40.81 CAD
Intrinsic Value
TRQ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
21.27 - 91.53 |
40.81 |
-5.1% |
| DCF (Growth 10y) |
32.59 - 111.57 |
54.75 |
27.4% |
| DCF (EBITDA 5y) |
38.55 - 60.65 |
48.39 |
12.6% |
| DCF (EBITDA 10y) |
41.31 - 68.57 |
53.23 |
23.8% |
| Fair Value |
95.65 - 95.65 |
95.65 |
122.49% |
| P/E |
36.10 - 60.30 |
48.29 |
12.3% |
| EV/EBITDA |
(5.06) - 38.91 |
15.09 |
-64.9% |
| EPV |
(68.76) - (83.46) |
(76.11) |
-277.0% |
| DDM - Stable |
28.16 - 86.24 |
57.20 |
33.1% |
| DDM - Multi |
36.60 - 88.82 |
52.03 |
21.0% |
TRQ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,650.92 |
| Beta |
1.54 |
| Outstanding shares (mil) |
201.23 |
| Enterprise Value (mil) |
14,059.94 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.25% |
| Cost of Debt |
8.48% |
| WACC |
8.66% |