Barrick Mining Corporation
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.)
-40.7% vs price
Base Case (Median)
36.4% vs price
Bull Case (75th pct.)
57.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $12.44 | -70.8% | High (40%) |
| PE Comparable | $69.26 | 62.8% | Medium (25%) |
| Growth Trajectory DCF | $266.80 | 527.0% | Medium (20%) |
| Graham Number | $36.96 | -13.1% | Medium (30%) |
| EV/EBITDA | $58.02 | 36.4% | Medium (20%) |
| EV/FCF | $65.06 | 52.9% | Medium (20%) |
| Earnings Power Value | $13.50 | -68.3% | Medium (50%) |
Based on 7 out of 8 methods, B appears fairly valued at the current price of $42.55. The base case fair value of $58.02 implies 36.4% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.