TRQ.TO
Turquoise Hill Resources Ltd
Price:  
42.99 
CAD
Volume:  
724,909.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TRQ.TO Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Turquoise Hill Resources Ltd (TRQ.TO) is 67.84 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 31.28 - 259.05 CAD

42.99 CAD
Stock Price
67.84 CAD
Intrinsic Value
Intrinsic Value Details

TRQ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.28 - 259.05 67.84 57.8%
DCF (Growth 10y) 44.16 - 301.53 85.78 99.5%
DCF (EBITDA 5y) 59.73 - 98.28 70.35 63.6%
DCF (EBITDA 10y) 61.01 - 108.55 75.85 76.4%
Fair Value 94.10 - 94.10 94.10 118.89%
P/E 27.85 - 39.60 35.31 -17.9%
EV/EBITDA 2.79 - 51.50 25.43 -40.8%
EPV (71.84) - (93.09) (82.46) -291.8%
DDM - Stable 35.32 - 230.71 133.01 209.4%
DDM - Multi 46.62 - 243.75 79.00 83.8%

TRQ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,650.92
Beta 1.54
Outstanding shares (mil) 201.23
Enterprise Value (mil) 13,972.48
Market risk premium 5.10%
Cost of Equity 8.46%
Cost of Debt 8.48%
WACC 7.59%