As of 2025-09-18, the Intrinsic Value of GoldMoney Inc (XAU.TO) is 32.69 CAD. This XAU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.04 CAD, the upside of GoldMoney Inc is 225.60%.
The range of the Intrinsic Value is 23.42 - 50.30 CAD
Based on its market price of 10.04 CAD and our intrinsic valuation, GoldMoney Inc (XAU.TO) is undervalued by 225.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.42 - 50.30 | 32.69 | 225.6% |
| DCF (Growth 10y) | 25.18 - 51.51 | 34.30 | 241.7% |
| DCF (EBITDA 5y) | 10.87 - 14.03 | 12.38 | 23.3% |
| DCF (EBITDA 10y) | 16.44 - 21.79 | 18.94 | 88.6% |
| Fair Value | 7.47 - 7.47 | 7.47 | -25.64% |
| P/E | 7.71 - 11.35 | 10.07 | 0.3% |
| EV/EBITDA | 7.32 - 12.11 | 9.90 | -1.4% |
| EPV | 29.40 - 47.40 | 38.40 | 282.4% |
| DDM - Stable | 12.78 - 32.48 | 22.63 | 125.4% |
| DDM - Multi | 12.19 - 25.38 | 16.61 | 65.4% |
| Market Cap (mil) | 127.31 |
| Beta | 0.03 |
| Outstanding shares (mil) | 12.68 |
| Enterprise Value (mil) | 208.11 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.66% |
| Cost of Debt | 4.25% |
| WACC | 6.01% |