XAU.TO
GoldMoney Inc
Price:  
9.07 
CAD
Volume:  
4,235.00
Canada | Diversified Financial Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

XAU.TO Intrinsic Value

263.50 %
Upside

What is the intrinsic value of XAU.TO?

As of 2025-09-12, the Intrinsic Value of GoldMoney Inc (XAU.TO) is 32.97 CAD. This XAU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.07 CAD, the upside of GoldMoney Inc is 263.50%.

The range of the Intrinsic Value is 23.55 - 51.00 CAD

Is XAU.TO undervalued or overvalued?

Based on its market price of 9.07 CAD and our intrinsic valuation, GoldMoney Inc (XAU.TO) is undervalued by 263.50%.

9.07 CAD
Stock Price
32.97 CAD
Intrinsic Value
Intrinsic Value Details

XAU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.55 - 51.00 32.97 263.5%
DCF (Growth 10y) 25.31 - 52.23 34.59 281.4%
DCF (EBITDA 5y) 10.22 - 14.06 12.06 32.9%
DCF (EBITDA 10y) 15.92 - 21.88 18.69 106.1%
Fair Value 7.47 - 7.47 7.47 -17.69%
P/E 7.51 - 11.41 9.80 8.1%
EV/EBITDA 8.17 - 12.11 9.59 5.7%
EPV 29.54 - 47.90 38.72 326.9%
DDM - Stable 12.68 - 32.67 22.67 150.0%
DDM - Multi 12.07 - 25.54 16.54 82.3%

XAU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 115.01
Beta 0.03
Outstanding shares (mil) 12.68
Enterprise Value (mil) 195.81
Market risk premium 5.10%
Cost of Equity 6.68%
Cost of Debt 4.25%
WACC 5.97%