What is the intrinsic value of TRQ.TO?

As of 2025-06-30, the Intrinsic Value of Turquoise Hill Resources Ltd (TRQ.TO) is 41.59 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 -3.30%.

The range of the Intrinsic Value is 22.06 - 91.50 CAD

Is TRQ.TO undervalued or overvalued?

Based on its market price of 42.99 CAD and our intrinsic valuation, Turquoise Hill Resources Ltd (TRQ.TO) is overvalued by 3.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	22.06 - 91.50	41.59	-3.3%
DCF (Growth 10y)	33.59 - 111.52	55.69	29.5%
DCF (EBITDA 5y)	20.54 - 62.99	38.15	-11.3%
DCF (EBITDA 10y)	27.48 - 70.61	44.91	4.5%
Fair Value	95.31 - 95.31	95.31	121.70%
P/E	36.14 - 47.35	39.95	-7.1%
EV/EBITDA	(12.45) - 46.30	12.35	-71.3%
EPV	(69.08) - (83.22)	(76.15)	-277.1%
DDM - Stable	27.43 - 86.28	56.85	32.2%
DDM - Multi	35.53 - 88.89	50.99	18.6%