Using the industry peer median EV/Revenue multiple (trailing + forward), Osisko Development Corp. Warrant expiring 5/27/2027 (ODVWZ) has a fair value of $0.41 based on 5 comparable companies in the Gold industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Osisko Development Corp. Warrant expiring 5/27/2027ODVWZ | 21 | -7.0x | — |
| Namib Minerals Ordinary Shares | 122 | 1.4x | 1.5x |
| Huadi International Group Co., Ltd. | 18 | 0.5x | — |
| CL Workshop Group Limited | 14 | 1.7x | — |
| SenesTech, Inc. | 9 | 1.7x | 1.3x |
| J-Star Holding Co., Ltd. Ordinary Shares | 6 | 0.9x | — |
| Industry Median | 1.4x | 1.4x | |
| (*) Revenue | 3 | ||
| = Enterprise Value | 5 | ||
| (-) Net Debt | -44 | ||
| Equity Value | 49 | ||
| (/) Outstanding shares | 119 | ||
| Fair Price | $0 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.