Our community narratives are driven by numbers and valuation.
After conducting a detailed analysis, I’ve determined that CIC.X is currently undervalued, with the current market price at Rs. 67.90. Using multiple valuation methods, I calculated the following intrinsic values: Discounted Cash Flow (DCF): Rs. 76.99 Graham’s Valuation: Rs. 207.17 EPS-Based Valuation: Rs. 347.00 DPS-Based Valuation: Rs. 198.00 By consolidating these methods, the intrinsic value I arrived at is Rs. 172.43, significantly higher than the current price.Read more

Organigram Holdings Inc. has seen some significant developments in the past four months: ✓ Acquisition of Motif Labs: In December 2024, Organigram acquired Motif Labs, a Canadian cannabis company, for C$90 million upfront.Read more
Future Efforts: Digitalization: Automation of the supply chain. Investment in data, enabling large-scale digitalization across the entire value chain (from procurement to factory management, including transportation and market placement).Read more
Key Financials: Royalties: 236 (32 producing). 2024 Guidance: 100k–115k GEOs. 2024–2028 Average Production: 140k GEOs/year.Read more

Key Assumptions : Havieron Production : Annual Production: 450,000 oz/year. AISC: $1,150/oz.Read more

Key Assumptions : Production Guidance for 2025 : Total Production: 100,000 oz AUEQ. Metal Contribution: 50% from gold and silver, 50% from base metals.Read more

Key Financials: 2024 Forecast: 80,000 oz production; $160M cash flow. 2029 Forecast: 155,000 oz production; $250M cash flow.Read more

Eagle Royalties Stock Price Calculation Assumptions: Gold price: $4,000/oz Silver price: $100/oz FCF multiple: 20x Shares outstanding: 30 million (estimate) NSR portfolio production: Gold: 100,000 oz/year at 1% NSR Silver: 500,000 oz/year at 1% NSR FCF margin: 85% Step 1: NSR Revenue Calculation Gold Revenue: 100,000 oz × $4,000/oz × 1% = $4,000,000 Silver Revenue: 500,000 oz × $100/oz × 1% = $500,000 Total Revenue: $4,000,000 + $500,000 = $4,500,000 Step 2: Free Cash Flow (FCF) FCF: $4,500,000 × 85% = $3,825,000 Step 3: Market Cap Calculation Market Cap: $3,825,000 × 20 = $76,500,000 Step 4: Stock Price Calculation Stock Price: $76,500,000 ÷ 30,000,000 = $2.55/share Conclusion: If gold reaches $4,000/oz and silver hits $100/oz , the estimated stock price for Eagle Royalties would be $2.55/share , assuming the above revenue and production scenario.Read more

Key Financials: 2024 Forecast: 80,000 oz production; $160M cash flow. 2029 Forecast: 155,000 oz production; $250M cash flow.Read more
