US · ODVWZ
Osisko Development Corp. Warrant expiring 5/27/2027
- Sector
- Basic Materials · Gold
- Headquarters
- Montreal, QC H3B 2S2
- Website
- osiskodev.com
Price · as of 2024-12-31
—
Market cap 32.13M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
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 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
AI valuation
Our deep-learning model estimates Osisko Development Corp. Warrant expiring 5/27/2027's (ODVWZ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- —
- AI upside
- —
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
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— 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 |
| ODVWZ | Osisko Development Corp. … | $0.27 | 32.13M | — | — | — | — | — | — | — | — | — | — | -11.36% | -1607.59% | -1893.49% | -14.94% | -13.69% | -10.65% | 0.08 | -4.20 | 0.85 | 0.76 | 1.05 | — | -8558.00% | -1011.00% | — | -0.36 | -16.61% | — | 0.00% | — | — | — | — | — |
| 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 |
| BGL | Blue Gold Limited | $1.93 | 60.07M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 2.67% | -7.81% | 2.44% | 1.00 | -18.59 | 0.03 | 0.02 | 1.57 | -7061.00% | — | -8097.00% | — | -0.33 | -2.90% | — | 0.00% | — | — | — | — | — |
| ELBM | Electra Battery Materials… | $0.74 | 68.84M | — | — | — | — | -1.02 | 0.47 | — | -7.31 | — | 0.47 | 0.00% | — | — | -39.90% | 0.01% | -19.62% | 1.12 | 0.00 | 0.08 | 0.07 | -5.08 | -6527.00% | — | -5220.00% | -58.54% | -0.24 | -13.93% | 0.00% | 0.00% | 0.00% | 7017.15 | -5.59 | — | -2.86 |
| HUDI | Huadi International Group… | $1.23 | 17.59M | +17,771% | -34% | +290% | -48% | -12.78 | 0.24 | 0.28 | -24.32 | — | 0.25 | 10.80% | -5.01% | -2.22% | -1.82% | -2.86% | -1.32% | 0.30 | — | 2.89 | 1.81 | -10.15 | -111875.00% | -1532.00% | -30398.00% | -113.45% | -0.23 | -24.90% | 0.00% | 0.00% | 0.00% | -9.67 | -1.50 | 0.48 | 1.40 |
| NAMM | Namib Minerals Ordinary S… | $3.80 | 203.97M | — | — | — | -33% | — | — | — | — | — | — | 45.17% | 17.10% | 4.18% | -48.91% | -20.78% | 31.51% | -0.09 | 9.65 | 0.19 | 0.11 | 0.11 | -120.00% | 3200.00% | 906.00% | — | 0.42 | -32.33% | — | 62.20% | — | — | — | — | — |
| NWGL | CL Workshop Group Limited | $1.30 | 21.52M | +70,346% | -52% | — | +168% | -2.90 | 2.80 | 1.18 | -7.37 | — | -3.74 | 24.41% | -17.20% | -40.52% | -64.51% | -10.23% | -18.51% | 2.80 | -3.95 | 1.11 | 0.38 | -3.46 | -3977.00% | -1539.00% | -21069.00% | 6.14% | 0.12 | 4.36% | 0.00% | 0.00% | 0.00% | -12.96 | 30.70 | 2.23 | 0.77 |
| SNES | SenesTech, Inc. | $2.25 | 11.75M | +16,096% | +1,914% | — | — | -0.34 | 0.84 | 1.13 | -0.18 | — | 0.84 | 54.07% | -336.51% | -333.01% | -139.56% | -441.94% | -117.00% | 0.10 | -284.05 | 5.01 | 2.93 | 0.17 | -9230.00% | 5566.00% | -2071.00% | -291.16% | -10.75 | -432.60% | 0.00% | 0.00% | 0.00% | -0.17 | -0.17 | 0.57 | -61.38 |
| STAI | ScanTech AI Systems Inc. | $0.19 | 390.67K | — | — | — | — | -31.23 | 0.00 | 1328.74 | -72.21 | — | 0.00 | 17.35% | -1644.83% | -4254.38% | 0.03% | 0.01% | -2.14% | 0.00 | -0.72 | 11.01 | 0.00 | -4.68 | -3516.00% | — | 2178.00% | -0.92% | -0.04 | 0.01% | 0.00% | 0.00% | 0.00% | -86.39 | -116.30 | 1420.91 | -116.79 |
| YMAT | J-Star Holding Co., Ltd. … | $0.44 | 7.51M | — | — | — | — | — | — | — | — | — | — | 32.06% | 6.33% | 6.29% | 8.93% | 5.28% | 4.88% | 0.78 | 2.76 | 1.23 | 0.91 | 5.11 | -10000.00% | -2613.00% | -14460.00% | — | -0.29 | -14.75% | — | 0.00% | — | — | — | — | — |
About Osisko Development Corp. Warrant expiring 5/27/2027
Osisko Development Corp., a gold development company, engages in the acquisition, exploration, and development of precious metals resource properties in North America. The company's flagship asset is the Cariboo Gold Project covering an area of 155,089 hectares consisting of 415 mineral titles located in British Columbia, Canada. It also holds a portfolio of marketable securities. The company is based 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 (— ÷ —) − 1 = — (DCF, example).