Is IDR or ITRG more undervalued in 2026?

CirclFi compares Idaho Strategic Resources, Inc. (IDR) and Integra Resources Corp. (ITRG) using 13 institutional-grade valuation models. IDR has a Quality of Company score of 8.6/10 while ITRG scores 1.5/10.

Which is a better buy — IDR or ITRG?

Compare intrinsic values from 13 independent models against current market prices. CirclFi also calculates Value Trap scores. This is not financial advice — conduct your own analysis.

How do IDR and ITRG valuations compare?

IDR at $39.11 and ITRG at $2.74 are compared across Bayesian DCF, EPV, EROIC Spread, First Chicago, Markov DDM, and 8 additional models.

IDR vs ITRG Valuation Comparison 2026 — Intrinsic Value Analysis

IDR

Gold and Silver Ores

Idaho Strategic Resources, Inc.

Quality

8.6

out of 10

Value Trap

SAFE

Price

$39.11

Last close

Models

12/13

Active

ITRG

Gold and Silver Ores

Integra Resources Corp.

Quality

1.5

out of 10

Value Trap

SAFE

Price

$2.74

Last close

Models

12/13

Active

Model-by-Model Comparison

Model	Type	IDR Fair Value	IDR Upside	ITRG Fair Value	ITRG Upside
Bayesian DCF	Intrinsic	$11.42	-70.8%	$0.65	-76.3%
Earnings Power Value	Intrinsic	$8.85	-77.4%	$2.01	-29.7%
EROIC Spread	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
First Chicago	Scenario	$•••.••	••.•%	$•••.••	••.•%
ML-RIV	Intrinsic	$•••.••	••.•%	$•••.••	••.•%
Dynamic NAV	Asset-Based	$•••.••	••.•%	$•••.••	••.•%
PWERM	Option-Based	$•••.••	••.•%	$•••.••	••.•%
Regime Cross-Sectional	Relative	$•••.••	••.•%	$•••.••	••.•%
Sentiment SOTP	Hybrid	$•••.••	••.•%	$•••.••	••.•%
CUCE Ensemble	Ensemble	$•••.••	••.•%	$•••.••	••.•%
FTNN Topology	Relative	$•••.••	••.•%	$•••.••	••.•%
RCMH-DCF	Intrinsic	$•••.••	••.•%	$•••.••	••.•%

🔒

Unlock Full 13-Model Comparison

Access all valuation models for IDR vs ITRG — including EROIC Spread, First Chicago, Markov DDM, PWERM, and 7 more.

Access Full Analysis — From $27/mo →

IDR vs ITRG — Which Stock Is More Undervalued?

IDR scores higher with a 8.6/10 quality rating vs ITRG's 1.5/10. Both stocks are analyzed daily using SEC EDGAR filings across 13 independent models.

Comparing Idaho Strategic Resources, Inc. (IDR) and Integra Resources Corp. (ITRG) across 13 institutional-grade valuation models reveals how each company's intrinsic value stacks up against its market price. CirclFi's engine processes SEC EDGAR 10-K and 10-Q filings, FRED macroeconomic data, and GDELT news sentiment to generate independent fair value estimates daily.

IDR currently trades at $39.11 with a QOC of 8.6/10, while ITRG trades at $2.74 with a QOC of 1.5/10.

Both companies are analyzed with models spanning intrinsic (Bayesian DCF, EPV), scenario-based (First Chicago), regime-switching (Markov DDM, RCMH-DCF), machine learning (ML-RIV, FTNN Topology), and ensemble methods (CUCE).