As of 2025-07-13, the Intrinsic Value of Advantage Oil & Gas Ltd (AAV.TO) is 1.61 CAD. This AAV.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 11.48 CAD, the upside of Advantage Oil & Gas Ltd is -86.00%.
The range of the Intrinsic Value is 0.17 - 3.88 CAD
Based on its market price of 11.48 CAD and our intrinsic valuation, Advantage Oil & Gas Ltd (AAV.TO) is overvalued by 86.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.21) - (8.66) | (10.63) | -192.6% |
| DCF (Growth 10y) | (6.89) - (8.40) | (7.13) | -162.1% |
| DCF (EBITDA 5y) | 0.17 - 3.88 | 1.61 | -86.0% |
| DCF (EBITDA 10y) | 0.12 - 5.78 | 2.28 | -80.1% |
| Fair Value | -0.91 - -0.91 | -0.91 | -107.93% |
| P/E | (0.80) - 3.22 | 0.82 | -92.8% |
| EV/EBITDA | 0.57 - 5.11 | 2.74 | -76.1% |
| EPV | 8.59 - 16.23 | 12.41 | 8.1% |
| DDM - Stable | (1.87) - (14.24) | (8.06) | -170.2% |
| DDM - Multi | 5.95 - 36.64 | 10.38 | -9.5% |
| Market Cap (mil) | 1,920.49 |
| Beta | 1.50 |
| Outstanding shares (mil) | 167.29 |
| Enterprise Value (mil) | 2,680.10 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.98% |
| Cost of Debt | 9.53% |
| WACC | 7.76% |