EN DE

Integra Resources Corp (ITRG) Fair Value & Analysis

Basic Materials · US · Market cap $530M

IR Integra Resources Corp logo Integra Resources Corp ITRG · US
Price$2.57
Fair Value$2.61
Upside+1.5%
Quality43/100
Watch Integra Resources Corp for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.8% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Narrow moat 42/100
Evidence: Medium Range $1.88 – $4.00 Share as image

Fair value as of: Jul 19, 2026

From 13 valuation models · updated 22 days ago

Share price +16.8% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range ($1.88 to $4.00) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$4.62 $0.4550 Fair Value $2.61 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $0.4550 – $4.62 · fair‑value band $1.88 – $4.00 · the $2.57 price screens below the $2.61 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

Integra Resources Corp (ITRG) currently trades at $2.57, while our model-based Fair Value estimate is $2.61, implying the stock looks roughly 1.5% fairly valued today. The Quality Score stands at 43/100 (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, Integra Resources Corp generated revenue of $249M at a net margin of 3.8%. Revenue grew 8.2% year over year. It earns a return on equity of 4.8%. The balance sheet holds a net cash position of $41.1M. Fundamentals as of Jul 19, 2026

Our scenario range runs from $1.88 (bear case) to $4.00 (bull case); at $2.57, the current price sits within 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 47% below its 52-week high and 82% 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 2%, ITRG 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 BearBaseBull Evidence
Highest evidence
Growth DCF $1.78 $2.85 $4.53 80
Rev-Margin DCF $1.92 $3.19 $5.84 74
ROIC Compounder $2.54 $3.51 $4.70 72
All 13 models by family
DCF Models
FCF DCF $1.88 $2.60 $4.76 38
5Y Revenue Exit $1.77 $2.83 $5.04 39
5Y EBITDA Exit $2.96 $5.23 $9.70 41
10Y Revenue Exit $1.76 $3.45 $4.51 36
10Y EBITDA Exit $2.61 $5.79 $11.46 37
Earnings-Based
EPV $2.07 $2.31 $2.51 59
Multiples
EV/EBIT $3.74 $4.89 $6.03 53
EV/EBITDA $3.42 $4.45 $5.49 54
EV/Revenue $1.60 $2.15 $2.70 43
Asset-Based
NCAV (Graham) $0.4600 $0.6100 $0.9100 50
Growth DCF
Growth DCF $1.78 $2.85 $4.53 80
Rev-Margin DCF $1.92 $3.19 $5.84 74
Economic Profit
ROIC Compounder $2.54 $3.51 $4.70 72

Widest divergence: Multiples ($4.45) versus Asset-Based ($0.6100). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $249M
Revenue growth (YoY) +8.2%
Net margin 3.8%
Return on equity 4.8%
Free cash flow $23.3M FY2025
P/E ratio 65.5
More key figures
Operating margin 25.5%
EPS (TTM) $0.0400
EPS growth (YoY) +930%
Net cash $41.1M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 43/100

Of which business quality 47 · Market factors (momentum, volatility) 40

Profitability 27
Margins and returns on capital today
Quality Growth 97
Are margins and returns improving?
Cashflow 48
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 48
Price trend over the last 3–12 months (market factor)
52W Momentum 67
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

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.

Full company description

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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Integra Resources Corp reported revenue of $248M in FY2025 versus $0 in FY2021. Reported net income was −$2.3M in FY2025.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$248M
Latest YoY
+717.1%
Revenue
FY21 $0
FY22 −$1.3M
FY23 $0
FY24 $30.4M
FY25 $248M
Net income
FY21 −$32.9M
FY22 −$19.8M
FY23 −$29.0M
FY24 −$9.5M
FY25 −$2.3M

Watch ITRG: 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). "Integra Resources Corp Fair Value". https://www.fairvalue-calculator.com/stock/ITRG

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 43 · Above median
Fair Value upside +2% · Top 25%
Return on equity (TTM) 5% · Above median
Return on assets 14% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 26% · Top 25%
Revenue growth 8% · Above median

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

P/E (TTM) 65.5× · Pricier than 75% of peers
P/B 2.87× · Pricier than median
P/S (TTM) 2.13× · Cheaper than median
P/FCF 22.7× · Pricier than median
EV/EBITDA 5.4× · Cheaper than median

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 35 · sector 0
FUTURE 41 · sector 21
PAST 19 · sector 0
HEALTH 100 · 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 Jul 19, 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 $8.12 $9.90 +22%
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%
Sino-Platinum Metals Co 600459 ¥21.01 ¥13.23 -37%
Perpetua Resources Corp PPTA C$26.10 C$5.85 -78%
Zhaojin International Gold Co 000506 ¥13.15 ¥2.84 -78%

Compare Integra Resources Corp 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 Integra Resources Corp (ITRG) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $2.61 versus a price of $2.57, about +2% (fairly valued).
What is the fair value of ITRG?
Our model-based fair value for Integra Resources Corp is $2.61 (as of Jul 19, 2026), built from audited fundamentals. The current price is $2.57.
What is the quality score of ITRG?
Integra Resources Corp has a Quality Score of 43/100. 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 Integra Resources Corp (ITRG)?
Integra Resources Corp reported trailing-twelve-month revenue of about $249M (latest available figure, as of Jul 19, 2026).
What is the net profit margin of ITRG?
The net profit margin of Integra Resources Corp is about 3.8%, meaning it keeps roughly 3.8% 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 Integra Resources Corp 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.