As of 2025-09-02, the Intrinsic Value of Perseus Mining Ltd (PRU.AX) is 5.26 AUD. This PRU.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.02 AUD, the upside of Perseus Mining Ltd is 30.80%.
The range of the Intrinsic Value is 4.30 - 6.91 AUD
Based on its market price of 4.02 AUD and our intrinsic valuation, Perseus Mining Ltd (PRU.AX) is undervalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.30 - 6.91 | 5.26 | 30.8% |
| DCF (Growth 10y) | 5.43 - 8.80 | 6.67 | 65.9% |
| DCF (EBITDA 5y) | 6.16 - 7.28 | 6.77 | 68.3% |
| DCF (EBITDA 10y) | 6.99 - 8.97 | 7.97 | 98.2% |
| Fair Value | 6.59 - 6.59 | 6.59 | 64.00% |
| P/E | 4.09 - 8.64 | 5.85 | 45.6% |
| EV/EBITDA | 3.48 - 4.61 | 4.07 | 1.3% |
| EPV | 3.26 - 4.44 | 3.85 | -4.2% |
| DDM - Stable | 1.98 - 4.39 | 3.18 | -20.8% |
| DDM - Multi | 3.45 - 6.11 | 4.43 | 10.1% |
| Market Cap (mil) | 5,443.04 |
| Beta | 0.44 |
| Outstanding shares (mil) | 1,353.99 |
| Enterprise Value (mil) | 4,817.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.37% |
| Cost of Debt | 5.00% |
| WACC | 8.36% |