
Dynacor Gold Mines Inc
TSX:DNG

Intrinsic Value
The intrinsic value of one
DNG
stock under the Base Case scenario is
10.1
CAD.
Compared to the current market price of 4.62 CAD,
Dynacor Gold Mines Inc
is
Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dynacor Gold Mines Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Dynacor Gold Mines Inc
Balance Sheet Decomposition
Dynacor Gold Mines Inc
Current Assets | 79.3m |
Cash & Short-Term Investments | 25.8m |
Receivables | 23.7m |
Other Current Assets | 29.8m |
Non-Current Assets | 46m |
PP&E | 45.8m |
Other Non-Current Assets | 159.3k |
Free Cash Flow Analysis
Dynacor Gold Mines Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Dynacor Gold Mines Inc
Revenue
|
284.4m
USD
|
Cost of Revenue
|
-248.6m
USD
|
Gross Profit
|
35.8m
USD
|
Operating Expenses
|
-9.7m
USD
|
Operating Income
|
26.1m
USD
|
Other Expenses
|
-9.2m
USD
|
Net Income
|
16.9m
USD
|
DNG Profitability Score
Profitability Due Diligence
Dynacor Gold Mines Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Dynacor Gold Mines Inc's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
DNG Solvency Score
Solvency Due Diligence
Dynacor Gold Mines Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Dynacor Gold Mines Inc's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DNG Price Targets Summary
Dynacor Gold Mines Inc
According to Wall Street analysts, the average 1-year price target for
DNG
is 5.87 CAD
with a low forecast of 5.57 CAD and a high forecast of 6.3 CAD.
Dividends
Current shareholder yield for DNG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DNG
stock under the Base Case scenario is
10.1
CAD.
Compared to the current market price of 4.62 CAD,
Dynacor Gold Mines Inc
is
Undervalued by 54%.