Integra Resources Corp (ITRG) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Integra Resources Corp stock $2.29, price $2.24, upside +2.1%, quality 42 out of 100. Rating: fairly valued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
60‑month range $0.4550 – $4.62 · fair‑value band $1.53 – $2.99 · the $2.24 price screens below the $2.29 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Integra Resources in your weekly email
Every Wednesday you see whether Integra Resources is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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 moreShow less
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 (ITRG) currently trades at $2.24, while our model-based Fair Value estimate is $2.29, so the stock looks roughly fairly valued today (gap 2.0%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of $4.33 per share, and 10 of the 13 models we run sit above the $2.24 price.
Bear case: the Earnings-Based group reads lowest at $1.97, and 3 of the 13 models stay below the price. Data coverage for this calculation is medium.
Scenario range: $1.53 (bear) to $2.99 (bull), the price of $2.24 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 42/100 (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 $248M in FY2025 versus $0 in FY2021. Reported net income was −$2.3M in FY2025.
Key figures
Market cap $477M Small · P/E ratio 56.0 · P/S ratio 1.85 · EPS (TTM) $0.0400 · Net margin 4.1% · Return on equity 5.2% · Return on assets (EBIT) −20.9% (5-year average) · Operating margin 19.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (medium confidence).
What moves the price
The share trades about 52% below its 52-week high and 12% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −17% fair-value upside, at 2%, ITRG screens cheaper than that median.
Fair Value models
Bear$1.53Fair Value $2.29Bull$2.99
Price $2.24 · Upside +2.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then ($0.0343 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.Coverage ⓘCoverage = 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.
Best data coverage
FCF DCF$1.77$2.32$3.9376
Growth DCF$1.68$2.31$3.5275
EPV$1.80$1.97$2.1174
All 13 models by family
DCF Models
FCF DCF$1.77$2.32$3.9376
5Y Revenue Exit$1.71$2.68$4.7167
5Y EBITDA Exit$2.79$4.86$8.9269
10Y Revenue Exit$1.68$3.13$4.0164
10Y EBITDA Exit$2.38$5.05$9.7761
Earnings-Based
EPV$1.80$1.97$2.1174
Multiples
EV/EBIT$3.63$4.77$5.9166
EV/EBITDA$3.30$4.33$5.3667
EV/Revenue$1.49$2.04$2.5954
Asset-Based
NCAV (Graham)$0.0100$0.0200$0.020055
Growth DCF
Growth DCF$1.68$2.31$3.5275
Rev-Margin DCF$1.85$3.02$5.4667
Economic Profit
ROIC Compounder$2.10$2.69$3.3569
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.58/100
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
Little optimism in the price
The price assumes less growth than 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).
+16.0%
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.
+20.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about +13.3% a year for the price and +17.6% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (86 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Hype
Recent news coverage is unusually upbeat, far more positive than stocks are typically covered.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Other Precious Metals & Mining · 102 stocks
Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score42 · Above median
Fair Value upside+2.1% · Top 25%
Profitability
Return on equity (12 months)5.2% · Above median
Return on assets−0.7% · Above median
Net margin (12 months)4.1% · Below median
Operating margin (12 months)19.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)15.9% · Above median
Valuation Multiplesvs Other Precious Metals & Mining median · lower = cheaper
P/E (12 months)56.0× · Priciest 25%
P/B2.58× · Pricier than median
P/S (12 months)1.85× · Cheaper than median
Price / free cash flow (fiscal year)20.5× · Cheaper than median
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.
Is Integra Resources Corp (ITRG) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of $2.29 versus a price of $2.24, about +2% upside (fairly valued).
What is the fair value of ITRG?
Our model-based fair value for Integra Resources Corp is $2.29 (as of Nov 6, 2026), built from audited fundamentals. The current price: $2.24.
What is the quality score of ITRG?
Integra Resources Corp has a Quality Score of 42/100. 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 (ITRG)?
Our model-based price target is the fair value of $2.29 (as of Nov 6, 2026) from 13 valuation models. Cautious scenario $1.53, optimistic scenario $2.99. 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 $2.29, about +2% upside versus a price of $2.24 (fairly valued). Cautious scenario $1.53, optimistic scenario $2.99. The calculation is refreshed regularly with new filings.
What is the revenue of Integra Resources Corp (ITRG)?
Integra Resources Corp reported trailing-twelve-month revenue of about $258M (latest available figure, as of Nov 6, 2026).
What growth is priced into Integra Resources Corp (ITRG)?
For today's price to be fair in a discounted-cash-flow model, Integra Resources Corp would have to grow free cash flow by +16.0 % per year for five years (discount rate 13.2 %, then slowing evenly to 2 % perpetual growth by year ten). As of Nov 6, 2026.
What discount rate (WACC) does the fair value of ITRG use?
Our models discount Integra Resources Corp at 13.2 %: a base by market capitalisation (small), damped by beta 1.70, country premium for USA. 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 +16.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.2 %) and the same formula as our fair value.
How fast is the sector of Integra Resources Corp (ITRG) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Integra Resources Corp (+16.0 % per 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 (ITRG)?
The free-cash-flow yield on the price is 4.89 %: that much free cash flow Integra Resources Corp produces per unit of market value. When it exceeds the discount rate of our models (13.2 %), 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 (ITRG)?
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 $2.29 per share (as of Nov 6, 2026), against a price of $2.24. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Integra Resources Corp stock overvalued or undervalued in 2026?
As of Nov 6, 2026, ITRG trades below its calculated fair value: price $2.24, fair value $2.29, a gap of about +2% (fairly valued). 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 ITRG?
No. The price is what the market pays today ($2.24); the fair value is what the company's own numbers justify ($2.29). For Integra Resources Corp the two are $0.0465 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 $477M (market capitalisation, as of Nov 6, 2026). Per share that is $2.24; our models calculate a fair value of $2.29 per share.
What do the bullish and bearish scenarios say about ITRG?
Our models span a range for Integra Resources Corp: cautious scenario $1.53, base $2.29, optimistic $2.99 per share (as of Nov 6, 2026, price $2.24). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ITRG?
Integra Resources Corp trades at a price-to-earnings ratio of 56.0 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $2.29 is built from several models across several years. Other multiples: P/B 2.6, P/S 1.8, EV/EBITDA 4.9.
How solid is the balance sheet of Integra Resources Corp (ITRG)?
Balance-sheet figures for Integra Resources Corp (as of Nov 6, 2026): return on equity 5.2%. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is ITRG from its 52-week high?
Integra Resources Corp trades at $2.24, about 52% below its 52-week high of $4.62 and 12% above the low of $2.00 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of $2.29 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, China Gold International Resources Corp, Compañía de Minas Buenaventura S.A., 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 Nov 6, 2026: price $2.24, calculated fair value $2.29 (+2%), Quality Score 42/100, 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 ITRG calculated?
We run Integra Resources Corp through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of $2.29 builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Integra Resources Corp currently trades 2% 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 (ITRG)?
The closing price on Nov 6, 2026 was $2.24. Our model-based fair value is $2.29, about +2% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Integra Resources Corp right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range ($1.53 to $2.99) leaves room in how you read the outcome.
Key figures of Integra Resources Corp
How large is the market capitalisation of Integra Resources Corp (ITRG)?
The market capitalisation of Integra Resources Corp is $477M. 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/S ratio of Integra Resources Corp (ITRG)?
The price-to-sales ratio of Integra Resources Corp is 1.85 (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 (ITRG)?
Earnings per share at Integra Resources Corp are $0.0400 (price ÷ EPS = P/E 56.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Integra Resources Corp (ITRG)?
The net margin of Integra Resources Corp is 4.1% (last twelve months). 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 (ITRG)?
The return on equity (ROE) of Integra Resources Corp is 5.2% (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 (ITRG)?
On an EBIT basis the return on assets of Integra Resources Corp is −20.9% (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 (ITRG)?
The operating margin of Integra Resources Corp is 19.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Integra Resources Corp (ITRG)?
Revenue at Integra Resources Corp is growing +15.9% 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 (ITRG)?
Earnings per share at Integra Resources Corp are growing −1.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Integra Resources Corp (ITRG) hold?
Integra Resources Corp holds more cash than debt, $41.1M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Integra Resources Corp in the live analysis
One click puts Integra Resources Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 6, 2026