Triple Flag Precious Metals 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.)
-68.7% vs price
Base Case (Median)
-38.6% vs price
Bull Case (75th pct.)
0.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-47.45 | -250.0% | High (40%) |
| PE Comparable | $35.43 | 12.0% | Medium (25%) |
| Growth Trajectory DCF | $102.46 | 223.8% | Medium (20%) |
| Graham Number | $21.24 | -32.9% | Medium (30%) |
| EV/EBITDA | $17.65 | -44.2% | Medium (20%) |
| Earnings Power Value | $7.30 | -76.9% | Medium (50%) |
Based on 6 out of 8 methods, TFPM appears fairly valued at the current price of $31.64. The base case fair value of $19.44 implies 38.6% 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.