Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation
Which stocks are undervalued right now? Check free
Discover now →
Integra Resources Corp (ITR) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Integra Resources Corp C$4.70, price C$3.79, upside +24.0%, quality 44 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
- Fair value above price? Yes
- Good quality? No
- Add to watchlist
IR
Some data
Sep 24, 2026
Integra Resources Corp
ITR · VSpeculativeUpside exists, but weak quality makes the signal speculative.
✓Fair value C$4.70 · Undervalued (+24.0%)
!Quality 44/100
!Mixed Growth (revenue YoY +703.7 %/yr)
!Thin margins · 3.8% net margin (TTM)
✓Low debt · generates free cash flow
!Moderate moat 45/100
!Evidence only medium, so the estimate is less certain
What runs behind every stock
26
valuation models
8 families, DCF to NCAV
37
quality factors
margins, balance sheet, cashflow, debt
6
AI factors
moat, what no ratio measures
2,000+
data points
verified, per stock, median
69 individual criteria per stock, every one traceable See the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range C$0.9300 – C$9.43 · fair‑value band C$3.24 – C$5.89 · the C$3.79 price screens below the C$4.70 fair value. Dashed = 300-day average. As of Sep 24, 2026.
Company profile
Integra Resources Corp., a precious metals producer, engages in the exploration and development of mineral properties in the Great Basin of the Western United States. It explores for gold and silver deposits.
Show more
Integra Resources Corp., a precious metals producer, engages in the exploration and development of mineral properties in the Great Basin of the Western United States. It explores for gold and silver deposits. The company's flagship projects include DeLamar Project which includes 790 unpatented lode, placer, and millsite claims, and 16 tax parcels comprised of patented mining claims covering an area of 8,673 hectares located in southwestern Idaho; and the Nevada North Project located in western Nevada. The company was formerly known as Mag Copper Limited and changed its name to Integra Resources Corp. in August 2017. Integra Resources Corp. was incorporated in 1997 and is headquartered in Vancouver, Canada.
Stock analysis
Integra Resources Corp (ITR) currently trades at C$3.79, while our model-based Fair Value estimate is C$4.70, implying the stock looks roughly 19.4% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of C$5.98 per share, and 11 of the 13 models we run sit above the C$3.79 price.
Bear case: the Asset-Based group reads lowest at C$0.8700, and 2 of the 13 models stay below the price. Evidence for this calculation is medium.
Scenario range: C$3.24 (bear) to C$5.89 (bull), the price of C$3.79 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 44/100 (below-average quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Integra Resources Corp reported revenue of $244M in FY2025 versus $0 in FY2021. Reported net income was −$2.2M in FY2025.
Key figures
Market cap C$797M (≈ $560M) · P/E ratio 63.2 · P/S ratio 3.21 · EPS (TTM) C$0.0600 · Net margin −0.9% · Return on equity 4.8% · Return on assets (EBIT) −19.4% · Operating margin 25.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 41% below its 52-week high and 32% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −4% fair-value upside, at 24%, ITR screens cheaper than that median.
Fair Value models
Bear C$3.24
Fair Value C$4.70
Bull C$5.89
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (C$0.0454 per share) are deliberately not added.
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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.
Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Highest evidence
EPV
C$3.68
C$4.12
C$4.49
74
FCF DCF
C$3.25
C$4.54
C$8.39
70
Growth DCF
C$3.07
C$4.51
C$7.42
70
All 13 models by family
DCF Models
FCF DCF
C$3.25
C$4.54
C$8.39
70
5Y Revenue Exit
C$2.68
C$4.20
C$7.37
64
5Y EBITDA Exit
C$4.21
C$7.30
C$13.35
65
10Y Revenue Exit
C$2.81
C$5.33
C$6.84
60
10Y EBITDA Exit
C$3.91
C$8.34
C$16.14
58
Earnings-Based
EPV
C$3.68
C$4.12
C$4.49
74
Multiples
EV/EBIT
C$5.16
C$6.73
C$8.30
66
EV/EBITDA
C$4.60
C$5.98
C$7.37
67
EV/Revenue
C$2.25
C$3.02
C$3.79
54
Asset-Based
NCAV (Graham)
C$0.6500
C$0.8700
C$1.30
54
Growth DCF
Growth DCF
C$3.07
C$4.51
C$7.42
70
Rev-Margin DCF
C$2.90
C$4.74
C$8.58
63
Economic Profit
ROIC Compounder
C$4.31
C$5.67
C$7.20
65
Notify me when ITR reaches fair value
Put ITR on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.
Set up alert →Quality Score breakdown
Overall quality
44/100
Of which business quality 48 · Market factors (momentum, volatility) 24
Profitability
29
Margins and returns on capital today
Quality Growth
97
Are margins and returns improving?
Cashflow
50
Earnings quality: real cash, not paper profit
Fin. Strength
91
Balance sheet, leverage, solvency risk
Investment
1
Disciplined investing over empire-building
Low Volatility
6
Calm price path (market factor)
Momentum
36
Price trend over the last 3–12 months (market factor)
52W Momentum
22
Distance to the 52-week high (market factor)
Net Issuance
0
Share count: buybacks or dilution?
Revenue & earnings trend
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.
57/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Price in line with expectations
The price assumes about as much growth as analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+17.0%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +13.4% a year for the price and +14.2% for the forecasts.
Forecast 2026 (sales)+22.7%
Forecast 2027 (sales)+18.7%
Projected 2028 (sales)+16.6%
Projected 2029 (sales)+14.6%
Projected 2030 (sales)+12.5%
Watch ITR, get fair value alerts →
Compare Integra Resources Corp with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Context: sector, industry, market
- P/E, EV/EBITDA and margins by industry (reference tables)
- Undervalued stocks: Canadian Stocks
- Valuation of the Canada market
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
Similar stocks
10 more Other Precious Metals & Mining stocks, each showing price versus our Fair Value estimate.
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| PT Amman Mineral Internasional Tbk AMMN | 4,240 IDR | 878.20 IDR | −79% |
| Hecla Mining Company HL | $17.00 | $16.30 | −4% |
| Compañía de Minas Buenaventura S.A. BVN | $32.05 | $26.98 | −16% |
| Sibanye Stillwater Limited SBSW | $10.19 | $14.83 | +46% |
| China Gold International Resources Corp CGG | C$39.53 | C$43.48 | +10% |
| Artemis Gold Inc ARTG | C$40.20 | C$15.84 | −61% |
| Triple Flag Precious Metals Corp TFPM | $32.19 | $32.48 | +1% |
| Perpetua Resources Corp PPTA | $21.82 | $6.07 | −72% |
| Sino-Platinum Metals Co 600459 | ¥18.02 | ¥13.23 | −27% |
| Al Masane Al Kobra Mining Company 1322 | 70.50 SAR | 77.55 SAR | +10% |
Explore undervalued stocks
More undervalued Basic Materials stocks →
All undervalued stocks
TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks
Try a ready-made strategy
Pick a strategy and jump into the live analysis with that exact screen applied.
🥇 Backtested Best
🏆 Big Names
⭐ Top Rated
💎 Quality on Sale
🚀 Profitable Growth
🧊 Quality Compounders
💵 Dividend Stars
📈 Strong Momentum
📉 Fallen Angels
⚖️ Deeply Undervalued
🔍 Small-Cap Gems
🏰 Moat at a Fair Price
💼 Insider Buying
🎩 Buffett-Style Quality
📚 Peter Lynch GARP
🧮 Greenblatt Magic Formula
🛡️ Graham Defensive
Discover tools
Stock screenerFilter by region, size and sector
Compare toolTwo stocks side by side
Extrinsic Value Calculator…Calculator with industry benchmark
Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
Frequently asked questions
Is Integra Resources Corp (ITR) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of C$4.70 versus a price of C$3.79, about +24% upside (undervalued).
What is the fair value of ITR?
Our model-based fair value for Integra Resources Corp is C$4.70 (as of Sep 24, 2026), built from audited fundamentals. The current price: C$3.79.
What is the quality score of ITR?
Integra Resources Corp has a Quality Score of 44/100. 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 price target for Integra Resources Corp (ITR)?
Our model-based price target is the fair value of C$4.70 (as of Sep 24, 2026) from 13 valuation models. Cautious scenario C$3.24, optimistic scenario C$5.89. It is a calculation from audited fundamentals, not an analyst target.
What is the Integra Resources Corp stock forecast for 2026?
Our models put fair value at C$4.70, about +24% upside versus a price of C$3.79 (undervalued). Cautious scenario C$3.24, optimistic scenario C$5.89. The calculation is refreshed regularly with new filings.
What is the revenue of Integra Resources Corp (ITR)?
Integra Resources Corp reported trailing-twelve-month revenue of about $249M (latest available figure, as of Sep 24, 2026).
What growth is priced into Integra Resources Corp (ITR)?
For today's price to be fair in a discounted-cash-flow model, Integra Resources Corp would have to grow free cash flow by +16.1 % per year for five years (discount rate 12.8 %, then slowing evenly to 2 % perpetual growth by year ten). As of Sep 24, 2026.
What discount rate (WACC) does the fair value of ITR use?
Our models discount Integra Resources Corp at 12.8 %: a base by market capitalisation (small), damped by beta 1.65, country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Integra Resources Corp that is +16.1 % per year a year over ten years, using the same discount rate (12.8 %) and the same formula as our fair value.
How fast is the sector of Integra Resources Corp (ITR) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Integra Resources Corp (+16.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Integra Resources Corp (ITR)?
The free-cash-flow yield on the price is 5.18 %: that much free cash flow Integra Resources Corp produces per unit of market value. When it exceeds the discount rate of our models (12.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Integra Resources Corp (ITR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Integra Resources Corp it is C$4.70 per share (as of Sep 24, 2026), against a price of C$3.79. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Integra Resources Corp stock overvalued or undervalued in 2026?
As of Sep 24, 2026, ITR trades below its calculated fair value: price C$3.79, fair value C$4.70, a gap of about +24% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of ITR?
No. The price is what the market pays today (C$3.79); the fair value is what the company's own numbers justify (C$4.70). For Integra Resources Corp the two are C$0.9100 per share apart. That gap is exactly why we show both numbers side by side.
How much is Integra Resources Corp worth?
The market values Integra Resources Corp at about C$797M (market capitalisation, as of Sep 24, 2026). Per share that is C$3.79; our models calculate a fair value of C$4.70 per share.
What do the bullish and bearish scenarios say about ITR?
Our models span a range for Integra Resources Corp: cautious scenario C$3.24, base C$4.70, optimistic C$5.89 per share (as of Sep 24, 2026, price C$3.79). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is ITR from its 52-week high?
Integra Resources Corp trades at C$3.79, about 41% below its 52-week high of C$6.38 and 32% above the low of C$2.87 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of C$4.70 is for.
Which stocks are comparable to Integra Resources Corp?
From the same area (Basic Materials) we also value PT Amman Mineral Internasional Tbk, Hecla Mining Company, Compañía de Minas Buenaventura S.A., Sibanye Stillwater Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Integra Resources Corp stock attractive at the current price?
The data as of Sep 24, 2026: price C$3.79, calculated fair value C$4.70 (+24%), Quality Score 44/100, from 13 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of ITR calculated?
We run Integra Resources Corp through 13 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of C$4.70, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. Integra Resources Corp currently trades 19 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Integra Resources Corp (ITR)?
The closing price on Oct 2, 2026 was C$3.79. Our model-based fair value is C$4.70, about +24% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Integra Resources Corp right now?
A fairly wide model range (C$3.24 to C$5.89) leaves room in how you read the outcome. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Integra Resources Corp
How large is the market capitalisation of Integra Resources Corp (ITR)?
The market capitalisation of Integra Resources Corp is C$797M (≈ $560M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/E ratio of Integra Resources Corp (ITR)?
The price-to-earnings ratio of Integra Resources Corp is 63.2. Price to earnings: how many years of current profit you pay for the stock. A P/E of 10 means ten years of profit.
What is the P/S ratio of Integra Resources Corp (ITR)?
The price-to-sales ratio of Integra Resources Corp is 3.21 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Integra Resources Corp (ITR)?
Earnings per share at Integra Resources Corp are C$0.0600 (price ÷ EPS = P/E 63.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Integra Resources Corp (ITR)?
The net margin of Integra Resources Corp is −0.9% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Integra Resources Corp (ITR)?
The return on equity (ROE) of Integra Resources Corp is 4.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Integra Resources Corp (ITR)?
On an EBIT basis the return on assets of Integra Resources Corp is −19.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Integra Resources Corp (ITR)?
The operating margin of Integra Resources Corp is 25.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Integra Resources Corp (ITR)?
Revenue at Integra Resources Corp is growing +8.2% versus a year earlier. How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Integra Resources Corp (ITR)?
Earnings per share at Integra Resources Corp are growing +930% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Integra Resources Corp (ITR) carry?
The net debt of Integra Resources Corp is $4.1M (fiscal year 2023, ≈ 0.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Continue in the live analysis
Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.
Open the live analysis →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.