As of 2025-05-23, the Intrinsic Value of Wheaton Precious Metals Corp (WPM.TO) is 52.92 CAD. This WPM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 115.44 CAD, the upside of Wheaton Precious Metals Corp is -54.20%.
The range of the Intrinsic Value is 38.87 - 89.24 CAD
Based on its market price of 115.44 CAD and our intrinsic valuation, Wheaton Precious Metals Corp (WPM.TO) is overvalued by 54.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.87 - 89.24 | 52.92 | -54.2% |
| DCF (Growth 10y) | 43.33 - 94.36 | 57.70 | -50.0% |
| DCF (EBITDA 5y) | 26.73 - 41.63 | 32.28 | -72.0% |
| DCF (EBITDA 10y) | 33.55 - 50.67 | 39.98 | -65.4% |
| Fair Value | 47.65 - 47.65 | 47.65 | -58.73% |
| P/E | 40.67 - 57.33 | 49.81 | -56.8% |
| EV/EBITDA | 19.90 - 34.65 | 28.00 | -75.7% |
| EPV | 19.16 - 24.70 | 21.93 | -81.0% |
| DDM - Stable | 17.05 - 56.83 | 36.94 | -68.0% |
| DDM - Multi | 26.41 - 69.85 | 38.50 | -66.7% |
| Market Cap (mil) | 52,372.82 |
| Beta | 1.28 |
| Outstanding shares (mil) | 453.68 |
| Enterprise Value (mil) | 50,867.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.42% |
| Cost of Debt | 4.25% |
| WACC | 9.42% |