AAV.TO
Advantage Oil & Gas Ltd
Price:  
12.42 
CAD
Volume:  
230,953.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAV.TO Intrinsic Value

-88.30 %
Upside

What is the intrinsic value of AAV.TO?

As of 2025-06-20, the Intrinsic Value of Advantage Oil & Gas Ltd (AAV.TO) is 1.46 CAD. This AAV.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 12.42 CAD, the upside of Advantage Oil & Gas Ltd is -88.30%.

The range of the Intrinsic Value is (0.00) - 3.96 CAD

Is AAV.TO undervalued or overvalued?

Based on its market price of 12.42 CAD and our intrinsic valuation, Advantage Oil & Gas Ltd (AAV.TO) is overvalued by 88.30%.

12.42 CAD
Stock Price
1.46 CAD
Intrinsic Value
Intrinsic Value Details

AAV.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (19.35) - (8.39) (10.08) -181.2%
DCF (Growth 10y) (6.84) - (8.02) (7.06) -156.9%
DCF (EBITDA 5y) (0.00) - 3.96 1.46 -88.3%
DCF (EBITDA 10y) (0.24) - 5.71 1.92 -84.5%
Fair Value -0.91 - -0.91 -0.91 -107.33%
P/E (0.80) - 3.28 0.93 -92.5%
EV/EBITDA 0.57 - 5.03 2.79 -77.5%
EPV 7.74 - 15.28 11.51 -7.3%
DDM - Stable (1.65) - (10.62) (6.14) -149.4%
DDM - Multi 5.16 - 27.08 8.81 -29.1%

AAV.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,077.74
Beta 1.64
Outstanding shares (mil) 167.29
Enterprise Value (mil) 2,837.35
Market risk premium 5.10%
Cost of Equity 8.62%
Cost of Debt 9.53%
WACC 8.23%