GoldMining Inc
AMEX:GLDG

Watchlist Manager
GoldMining Inc Logo
GoldMining Inc
AMEX:GLDG
Watchlist
Price: 2.2274 USD 17.23% Market Closed
Market Cap: $420.4m

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jan 24, 2026.

Estimated DCF Value of one GLDG stock is 3.7713 USD. Compared to the current market price of 2.2274 USD, the stock is Undervalued by 41%.

GLDG DCF Value
Base Case
3.7713 USD
Undervaluation 41%
DCF Value
Price
Worst Case
Base Case
Best Case
3.7713
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 3.7713 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 81.5m CAD. The present value of the terminal value is 772.9m CAD. The total present value equals 854.4m CAD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 854.4m CAD
+ Cash & Equivalents 4.1m CAD
+ Investments 116.5m CAD
Firm Value 975.1m CAD
- Debt 225k CAD
- Minority Interest 1.2m CAD
Equity Value 973.6m CAD
/ Shares Outstanding 188.7m
Value per Share 5.1588 CAD
CAD / USD Exchange Rate 0.731
GLDG DCF Value 3.7713 USD
Undervalued by 41%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
0 1.4B
Operating Income
0 111.2m
FCFF
0 86.8m

What is the DCF value of one GLDG stock?

Estimated DCF Value of one GLDG stock is 3.7713 USD. Compared to the current market price of 2.2274 USD, the stock is Undervalued by 41%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, GoldMining Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 854.4m CAD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 3.7713 USD per share.

Back to Top