VGCX.TO
Victoria Gold Corp
Price:  
0.48 
CAD
Volume:  
2,068,770.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VGCX.TO Intrinsic Value

3,683.00 %
Upside

Is VGCX.TO undervalued or overvalued?

As of 2025-03-17, the Intrinsic Value of Victoria Gold Corp (VGCX.TO) is 18.16 CAD. This VGCX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.48 CAD, the upside of Victoria Gold Corp is 3,683.00%. This means that VGCX.TO is undervalued by 3,683.00%.

The range of the Intrinsic Value is 11.54 - 38.14 CAD

0.48 CAD
Stock Price
18.16 CAD
Intrinsic Value
Intrinsic Value Details

VGCX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.54 - 38.14 18.16 3683.0%
DCF (Growth 10y) 12.11 - 36.22 18.15 3681.2%
DCF (EBITDA 5y) 12.07 - 20.43 13.08 2625.4%
DCF (EBITDA 10y) 12.56 - 20.92 13.94 2804.7%
Fair Value 5.61 - 5.61 5.61 1,068.24%
P/E 1.09 - 5.45 2.80 483.1%
EV/EBITDA 2.55 - 13.99 5.54 1054.5%
EPV (4.20) - (4.49) (4.35) -1005.2%
DDM - Stable 0.47 - 0.96 0.71 48.3%
DDM - Multi 0.80 - 1.45 1.05 117.8%

VGCX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32.51
Beta 0.17
Outstanding shares (mil) 67.73
Enterprise Value (mil) 239.85
Market risk premium 5.10%
Cost of Equity 30.90%
Cost of Debt 5.77%
WACC 7.09%