TXG.TO
Torex Gold Resources Inc
Price:  
14.20 
CAD
Volume:  
251,658.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TXG.TO Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Torex Gold Resources Inc (TXG.TO) is 29.71 CAD. This TXG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.20 CAD, the upside of Torex Gold Resources Inc is %.

The range of the Intrinsic Value is 25.59 - 35.95 CAD

14.20 CAD
Stock Price
29.71 CAD
Intrinsic Value
Intrinsic Value Details

TXG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.59 - 35.95 29.71 109.2%
DCF (Growth 10y) 26.96 - 37.07 31.00 118.3%
DCF (EBITDA 5y) 23.43 - 37.23 28.09 97.8%
DCF (EBITDA 10y) 26.16 - 39.45 30.76 116.6%
Fair Value 74.15 - 74.15 74.15 422.20%
P/E 24.86 - 73.97 43.16 203.9%
EV/EBITDA 18.77 - 37.62 27.97 96.9%
EPV 27.35 - 35.42 31.38 121.0%
DDM - Stable 18.66 - 36.32 27.49 93.6%
DDM - Multi 18.34 - 28.59 22.41 57.8%

TXG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,219.57
Beta 0.87
Outstanding shares (mil) 85.89
Enterprise Value (mil) 940.25
Market risk premium 5.10%
Cost of Equity 9.74%
Cost of Debt 7.97%
WACC 9.72%