TXG.TO
Torex Gold Resources Inc
Price:  
43.17 
CAD
Volume:  
154,400.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TXG.TO Intrinsic Value

47.20 %
Upside

What is the intrinsic value of TXG.TO?

As of 2025-07-04, the Intrinsic Value of Torex Gold Resources Inc (TXG.TO) is 63.53 CAD. This TXG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.17 CAD, the upside of Torex Gold Resources Inc is 47.20%.

The range of the Intrinsic Value is 46.94 - 100.43 CAD

Is TXG.TO undervalued or overvalued?

Based on its market price of 43.17 CAD and our intrinsic valuation, Torex Gold Resources Inc (TXG.TO) is undervalued by 47.20%.

43.17 CAD
Stock Price
63.53 CAD
Intrinsic Value
Intrinsic Value Details

TXG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.94 - 100.43 63.53 47.2%
DCF (Growth 10y) 53.68 - 108.69 70.92 64.3%
DCF (EBITDA 5y) 78.20 - 118.39 100.15 132.0%
DCF (EBITDA 10y) 79.68 - 127.67 103.82 140.5%
Fair Value 37.62 - 37.62 37.62 -12.86%
P/E 36.53 - 94.42 56.12 30.0%
EV/EBITDA 54.41 - 97.09 73.03 69.2%
EPV 5.25 - 8.24 6.75 -84.4%
DDM - Stable 16.20 - 42.66 29.43 -31.8%
DDM - Multi 34.86 - 72.51 47.21 9.4%

TXG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,721.69
Beta 1.10
Outstanding shares (mil) 86.21
Enterprise Value (mil) 3,958.49
Market risk premium 5.10%
Cost of Equity 9.66%
Cost of Debt 13.57%
WACC 9.59%