As of 2025-12-18, the Intrinsic Value of Torex Gold Resources Inc (TXG.TO) is 74.81 CAD. This TXG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.11 CAD, the upside of Torex Gold Resources Inc is 16.70%.
The range of the Intrinsic Value is 53.31 - 126.62 CAD
Based on its market price of 64.11 CAD and our intrinsic valuation, Torex Gold Resources Inc (TXG.TO) is undervalued by 16.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.31 - 126.62 | 74.81 | 16.7% |
| DCF (Growth 10y) | 67.93 - 153.68 | 93.32 | 45.6% |
| DCF (EBITDA 5y) | 118.59 - 141.32 | 127.12 | 98.3% |
| DCF (EBITDA 10y) | 123.56 - 165.32 | 140.56 | 119.2% |
| Fair Value | 77.15 - 77.15 | 77.15 | 20.35% |
| P/E | 71.93 - 111.44 | 89.98 | 40.4% |
| EV/EBITDA | 71.56 - 131.33 | 93.02 | 45.1% |
| EPV | 3.36 - 6.12 | 4.74 | -92.6% |
| DDM - Stable | 33.35 - 97.89 | 65.62 | 2.4% |
| DDM - Multi | 46.18 - 106.53 | 64.56 | 0.7% |
| Market Cap (mil) | 6,166.10 |
| Beta | 0.84 |
| Outstanding shares (mil) | 96.18 |
| Enterprise Value (mil) | 6,513.71 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.91% |
| Cost of Debt | 13.57% |
| WACC | 9.86% |