Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from SEC filings.
Aya Gold & Silver Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-86.2% vs price
Base Case (Median)
-75.9% vs price
Bull Case (75th pct.)
-59.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.86 | -90.2% | High (40%) |
| PE Comparable | $13.59 | -53.6% | Medium (25%) |
| Graham Number | $7.06 | -75.9% | Medium (30%) |
| EV/EBITDA | $7.03 | -76.0% | Medium (20%) |
| EV/FCF | $13.65 | -53.4% | Medium (20%) |
| Earnings Power Value | $3.04 | -89.6% | Medium (50%) |
Based on 6 out of 8 methods, AYA appears overvalued at the current price of $29.29. The base case fair value of $7.05 implies 75.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.
