EN DE

DynaResource, Inc (DYNR) Fair Value & Analysis

Basic Materials · US · Market cap $20.5M

DI DynaResource, Inc logo DynaResource, Inc DYNR · US
Price$0.8000
Fair Value$2.04
Upside+155.0%
Quality36/100
Watch DynaResource, Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 9.2% net margin
Moderate debt · negative free cash flow
Ranks above peers (9/12)
Moderate moat 60/100
Evidence: Medium Range $1.33 – $5.72 Share as image

Fair value as of: Aug 12, 2026

From 15 valuation models · updated today

Share price +53.8% over the past month.

Below-average quality, screening 155% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (36/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case ($1.33). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide ($1.33 to $5.72). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$3.00 $0.2600 Fair Value $2.04 Oct 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 12, 2026.

How to read this chart

60‑month range $0.2600 – $3.00 · fair‑value band $1.33 – $5.72 · the $0.8000 price screens below the $2.04 fair value. Dashed = 300-day average. As of Aug 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

DynaResource, Inc (DYNR) currently trades at $0.8000, while our model-based Fair Value estimate is $2.04, implying the stock looks roughly 155.0% undervalued today. The Quality Score stands at 36/100 (below-average quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, DynaResource, Inc generated revenue of $62.8M at a net margin of 9.2%. Revenue grew 31.8% year over year. It earns a return on equity of 63.4%. Net debt stands at $11.4M. Fundamentals as of Aug 12, 2026

Our scenario range runs from $1.33 (bear case) to $5.72 (bull case); at $0.8000, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 58% below its 52-week high and 40% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -34% fair-value upside, at 155%, DYNR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $0.7100 $1.20 $22.96 76
ROIC Compounder $1.29 $1.71 $2.17 72
Growth-Adj P/E $3.92 $5.61 $7.29 68
All 15 models by family
DCF Models
Owner Earnings $37,334 $73,338 $136,174 31
Earnings-Based
Graham-Dodd $0.8900 $6.17 $8.67 54
Lynch FV $3.19 $4.56 $5.92 50
PEG = 1.0 $3.19 $4.56 $5.92 46
EPV $1.09 $1.23 $1.35 59
Multiples
P/E Multiple $1.66 $2.21 $2.77 63
P/S Multiple $1.66 $2.21 $2.77 58
P/B Multiple $0.3700 $0.4900 $0.6100 55
EV/EBIT $3.38 $4.53 $5.69 53
EV/EBITDA $25,174 $33,565 $41,956 54
EV/Revenue $2.01 $2.91 $3.80 43
Asset-Based
NCAV (Graham) $0.0800 $0.1100 $0.1600 50
Economic Profit
Residual Income $0.7100 $1.20 $22.96 76
ROIC Compounder $1.29 $1.71 $2.17 72
Growth Earnings
Growth-Adj P/E $3.92 $5.61 $7.29 68

Widest divergence: DCF Models ($73,338) versus Asset-Based ($0.1100). Highest evidence: Residual Income (76).

Notify me when DYNR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $62.8M
Revenue growth (YoY) +31.8%
Net margin 9.2%
Return on equity 63.4%
Free cash flow −$5.8M FY2025
P/E ratio 4.1
More key figures
Operating margin 29.0%
EPS (TTM) $0.1700
EPS growth (YoY) +278%
Net debt $11.4M FY2025

Figures from reported company fundamentals · as of Aug 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 36/100

Of which business quality 35 · Market factors (momentum, volatility) 20

Profitability 63
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 13
Balance sheet, leverage, solvency risk
Investment 47
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

DynaResource, Inc., together with its subsidiaries, engages in the acquisition, investment, exploration, development, operation, production, and sale of precious metal properties in Mexico and the United States. The company explores for gold and silver deposits.

Full company description

DynaResource, Inc., together with its subsidiaries, engages in the acquisition, investment, exploration, development, operation, production, and sale of precious metal properties in Mexico and the United States. The company explores for gold and silver deposits. It holds 100% interest in the San Jose de Gracia project comprising 33 contiguous mining concessions covering an area of approximately 9,920 hectares located in the Culiacan mining district of Sinaloa State, Mexico. The company was formerly known as West Coast Mines, Inc. and changed its name to DynaResource, Inc. in January 1998. DynaResource, Inc. was incorporated in 1937 and is headquartered in Irving, Texas.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

DynaResource, Inc reported revenue of $58.5M in FY2025 versus $35.9M in FY2021, a compound +13.0%/yr. Reported net income was $3.8M in FY2025, compounding −18.2%/yr from FY2021.

Growth Quality 49/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$58.5M
Latest YoY
+25.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+45.2%
Avg. growth/yr (19Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.7%
Revenue +13.0%/yr
FY21 $35.9M
FY22 $39.8M
FY23 $35.6M
FY24 $46.5M
FY25 $58.5M
Net income −18.2%/yr
FY21 $8.5M
FY22 $6.7M
FY23 −$14.5M
FY24 −$8.1M
FY25 $3.8M

Watch DYNR: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "DynaResource, Inc Fair Value". https://www.fairvalue-calculator.com/stock/DYNR

Peer Group

Other Precious Metals & Mining · 102 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 36 · Below median
Fair Value upside +155% · Top 25%
Return on equity (TTM) 63% · Top 25%
Return on assets 16% · Top 25%
Net margin (TTM) 9% · Top 25%
Operating margin (TTM) 29% · Top 25%
Revenue growth 32% · Above median
Debt / equity 1.40× · Higher than 75% of peers

Valuation Multiples vs Other Precious Metals & Mining median · lower = cheaper

P/E (TTM) 4.1× · Cheaper than 75% of peers
P/B 4.31× · Pricier than 75% of peers
P/S (TTM) 0.33× · Cheaper than 75% of peers
EV/EBITDA 1.6× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 0
FUTURE 100 · sector 43
PAST 100 · sector 0
HEALTH 30 · sector 99
DIVIDEND 0 · sector 15

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Other Precious Metals & Mining stocks, each showing price versus our Fair Value estimate (as of Aug 12, 2026).

Stock Price Fair Value vs Fair Value
Fresnillo plc FRES 579.75 MXN 558.30 MXN -4%
Hecla Mining Company HL $14.52 $8.15 -44%
Compañía de Minas Buenaventura S.A. BVN $29.82 $29.96 +0%
Sibanye Stillwater Limited SBSW $10.67 $19.38 +82%
China Gold International Resources Corp CGG C$24.78 C$18.48 -25%
Artemis Gold Inc ARTG C$32.98 C$21.86 -34%
Triple Flag Precious Metals Corp TFPM $28.10 $16.03 -43%
Zhaojin International Gold Co 000506 ¥18.89 ¥2.84 -85%
Sino-Platinum Metals Co 600459 ¥21.01 ¥13.23 -37%
Perpetua Resources Corp PPTA C$26.10 C$5.85 -78%

Compare DynaResource, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is DynaResource, Inc (DYNR) overvalued or undervalued?
As of Aug 12, 2026, our model estimates a fair value of $2.04 versus a price of $0.8000, about +155% (undervalued).
What is the fair value of DYNR?
Our model-based fair value for DynaResource, Inc is $2.04 (as of Aug 12, 2026), built from audited fundamentals. The current price is $0.8000.
What is the quality score of DYNR?
DynaResource, Inc has a Quality Score of 36/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of DynaResource, Inc (DYNR)?
DynaResource, Inc reported trailing-twelve-month revenue of about $62.8M (latest available figure, as of Aug 12, 2026).
What is the net profit margin of DYNR?
The net profit margin of DynaResource, Inc is about 9.2%, meaning it keeps roughly 9.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track DynaResource, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.