Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Materials
/
Jaguar Mining
JAG
Jaguar Mining
Good value
BE
Beltayne
Not Invested
Community Contributor
Published
05 Aug 25
Updated
05 Aug 25
1
Set Fair Value
0
votes
Share
Beltayne
's Fair Value
CA$4.50
5.6% undervalued
intrinsic discount
05 Aug
CA$4.25
Loading
1Y
10.4%
7D
15.8%
Author's Valuation
CA$4.5
5.6% undervalued
intrinsic discount
Beltayne's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Beltayne
's
Fair Value
CA$4.5
5.6% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-117m
209m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$209.0m
Earnings US$19.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-5.41%
Metals and Mining revenue growth rate
1.88%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.46%
Calculation
US$19.64m
Earnings '30
x
18.22x
PE Ratio '30
=
US$357.89m
Market Cap '30
US$357.89m
Market Cap '30
/
80.16m
No. shares '30
=
US$4.46
Share Price '30
US$4.46
Share Price '30
Discounted to 2025 @ 6.45% p.a.
=
US$3.27
Fair Value '25
US$3.27
Fair Value '25
Converted to CAD @ 1.3779 USD/CAD Exchange Rate
=
CA$4.51
Fair Value '25
