As of 2024-07-27, the Intrinsic Value of Torex Gold Resources Inc (TXG.TO) is
33.39 CAD. This TXG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.03 CAD, the upside of Torex Gold Resources Inc is
%.
The range of the Intrinsic Value is 28.76 - 40.18 CAD
33.39 CAD
Intrinsic Value
TXG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.76 - 40.18 |
33.39 |
58.8% |
| DCF (Growth 10y) |
26.73 - 35.64 |
30.38 |
44.5% |
| DCF (EBITDA 5y) |
37.85 - 56.68 |
50.32 |
139.3% |
| DCF (EBITDA 10y) |
33.97 - 50.10 |
43.59 |
107.3% |
| Fair Value |
71.57 - 71.57 |
71.57 |
240.33% |
| P/E |
28.75 - 65.73 |
45.67 |
117.1% |
| EV/EBITDA |
34.00 - 64.07 |
47.99 |
128.2% |
| EPV |
19.37 - 24.80 |
22.09 |
5.0% |
| DDM - Stable |
18.07 - 33.30 |
25.69 |
22.1% |
| DDM - Multi |
14.96 - 22.14 |
17.90 |
-14.9% |
TXG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,808.26 |
| Beta |
1.18 |
| Outstanding shares (mil) |
85.98 |
| Enterprise Value (mil) |
1,713.26 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.91% |
| Cost of Debt |
13.32% |
| WACC |
9.88% |