Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Elemental Royalty Corp
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.)
-89.8% vs price
Base Case (Median)
-76.7% vs price
Bull Case (75th pct.)
-51.1% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $15.17 | -16.5% | High (40%) |
| PE Comparable | $1.06 | -94.1% | Medium (25%) |
| Graham Number | $4.05 | -77.7% | Medium (30%) |
| EV/EBITDA | $4.41 | -75.7% | Medium (20%) |
| EV/FCF | $10.39 | -42.8% | Medium (20%) |
| Earnings Power Value | $1.13 | -93.8% | Medium (50%) |
Based on 6 out of 7 methods, ELE appears overvalued at the current price of $18.17. The base case fair value of $4.23 implies 76.7% 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.