Excellon Resources

A case for CA$31.80 (undiluted), aka 8,616% upside from CA$0.37 (an 86 bagger!).

Agricola

Invested

Community Contributor

Published

12 Dec 25

Views

7.9k

n/a

Agricola's Fair Value

n/a

588.9%

14.8%

588.9%

14.8%

You can edit this narrative until Dec 13 10:35 AM. Then, changes will post as Updates.

Author's Valuation

CA$31.898.1% undervalued

Agricola's Fair Value

Narrative

Updates0

Agricola'sFair Value

CA$31.8

98.1% undervalued

Future estimation in

Est. Revenue

Current revenue growth rate

0.00%

Metals and Mining revenue growth rate

19.28%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.33%

Calculation

US$1.99b

Earnings '30

20.65x

PE Ratio '30

US$41.02b

Market Cap '30

US$41.02b

Market Cap '30

1.24b

No. shares '30

US$33.07

Share Price '30

US$33.07 Share Price '30

Discounted to 2025 @ 7.44% p.a.

US$23.09

Fair Value '25

US$23.09 Fair Value '25

Converted to CAD @ 1.3770 USD/CAD Exchange Rate

CA$31.80

Fair Value '25