What is the intrinsic value of VMC.AX?

As of 2025-05-16, the Intrinsic Value of Venus Metals Corporation Ltd (VMC.AX) is 1.32 AUD. This VMC.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.10 AUD, the upside of Venus Metals Corporation Ltd is 1,234.70%.

The range of the Intrinsic Value is 1.10 - 1.66 AUD

Is VMC.AX undervalued or overvalued?

Based on its market price of 0.10 AUD and our intrinsic valuation, Venus Metals Corporation Ltd (VMC.AX) is undervalued by 1,234.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.10 - 1.66	1.32	1234.7%
DCF (Growth 10y)	1.19 - 1.75	1.41	1324.3%
Fair Value	-0.12 - -0.12	-0.12	-223.05%
P/E	(0.04) - 3.33	1.38	1289.8%
EV/EBITDA	0.11 - 0.11	0.11	6.3%
EPV	(0.14) - (0.20)	(0.17)	-270.1%
DDM - Stable	(0.13) - (0.26)	(0.20)	-299.6%
DDM - Multi	0.66 - 1.09	0.83	737.9%