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

8.5k

12 Dec

CA$0.44

Agricola's Fair Value

CA$31.80

98.6% undervalued

282.6%

-13.7%

282.6%

-13.7%

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

Author's Valuation

CA$31.898.6% undervalued

Agricola's Fair Value

Valuator

Company Info

Notes

Agricola'sFair Value

CA$31.8

98.6% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Est. Revenue

Forecast revenue growth rate

0.00%

Historical revenue growth rate

-60.35%

Metals and Mining revenue growth rate

57.63%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

7.71%

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