US · ODV
Osisko Development Corp.
- Sector
- Basic Materials · Gold
- Headquarters
- Montreal, QC H3B 2S2
- Website
- osiskodev.com
Price · as of 2024-12-31
$2.97
Market cap 696.57M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $13.40 | +351.18% |
| Intrinsic Value(DCF) | $2.20 | -25.93% |
| Graham-Dodd Method(GD) | $1.10 | -62.96% |
| Graham Formula(GF) | $48.60 | +1,536.36% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | $24.30 | ||||
| 2020 | $18.19 | ||||
| 2021 | $10.47 | ||||
| 2022 | $3.97 | $56.73 | $0.00 | $0.00 | $0.00 |
| 2023 | $2.31 | $15.20 | $0.15 | $0.00 | $63.60 |
| 2024 | $1.37 | $18.73 | $2.91 | $1.10 | $48.60 |
AI valuation
Our deep-learning model estimates Osisko Development Corp.'s (ODV) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $13.40
- Current price
- $2.97
- AI upside
- +351.18%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$2.20
-25.93% upside
Graham-Dodd
$1.10
-62.96% upside
Graham Formula
$48.60
+1,536.36% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| ODV | Osisko Development Corp. | $2.97 | 696.57M | +531% | -26% | -63% | +1,536% | -2.08 | 0.31 | 39.39 | -2.09 | — | 0.31 | -11.36% | -1607.59% | -1893.49% | -14.94% | -13.69% | -10.65% | 0.08 | -4.20 | 0.85 | 0.76 | 1.05 | -5837.00% | -8558.00% | -1011.00% | -49.52% | -0.36 | -16.61% | 0.00% | 0.00% | 19.57% | -1.63 | -1.34 | 26.22 | -0.91 |
| ASTL | Algoma Steel Group Inc. | $4.59 | 481.65M | — | -45% | — | +13% | -4.27 | 0.63 | 0.39 | -7.30 | — | 0.63 | -4.69% | -12.00% | -9.07% | — | — | — | 0.45 | -6.21 | 3.07 | 0.98 | -2.18 | — | — | — | -47.51% | -0.11 | — | 3.01% | -12.90% | 3.01% | -4.61 | -3.00 | 0.55 | 1.23 |
| HYMC | Hycroft Mining Holding Co… | $50.37 | 4.18B | — | — | — | — | -1.00 | -1.82 | — | -3.49 | -130.00 | -1.82 | 0.00% | — | — | 586.69% | -96.52% | -35.63% | -3.74 | -2.19 | 9.42 | 8.70 | -1.94 | 77.00% | — | -1263.00% | -61.24% | -6.20 | -81.82% | 0.00% | 0.00% | 0.00% | -3.10 | -3.65 | — | -8.26 |
| NVAWW | Nova Minerals Limited | $29.69 | 478.94M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -11.35% | -13.24% | -9.96% | 0.06 | -31.27 | 5.49 | 5.43 | 1.29 | — | — | 421.00% | — | -0.86 | -32.01% | — | 0.00% | — | — | — | — | — |
| RYAM | Rayonier Advanced Materia… | $9.47 | 634.54M | +57% | -75% | -17% | — | -9.38 | 0.55 | 0.24 | 5.74 | — | 0.56 | 10.16% | 2.42% | -2.39% | -5.74% | 2.35% | -1.94% | 1.02 | 0.46 | 1.50 | 0.85 | 3.48 | -6242.00% | -79.00% | 101188.00% | 24.33% | 0.51 | 6.92% | 0.00% | 0.00% | 24.93% | 25.27 | 10.43 | 0.61 | 1.33 |
About Osisko Development Corp.
Osisko Development Corp., a gold mining company, engages in the exploration, evaluation, and development of mining projects. The company's flagship project is the Cariboo Gold project covering an area of 2,071 square kilometers of mineral rights located in British Columbia, Canada. It also holds interest in James Bay Properties located in Québec, canada; and San Antonio Gold Project and Guerrero Properties located in Guerrero, Mexico. The company is headquartered in Montreal, Canada.
- CEO
- Sean E. O. Roosen
- Employees
- 100
- Beta
- 1.44
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.20 ÷ $2.97) − 1 = -25.93% (DCF, example).