AAV.TO
Advantage Oil & Gas Ltd
Price:  
10.23 
CAD
Volume:  
502,004.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AAV.TO Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Advantage Oil & Gas Ltd (AAV.TO) is 14.87 CAD. This AAV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.23 CAD, the upside of Advantage Oil & Gas Ltd is %.

The range of the Intrinsic Value is 12.25 - 18.91 CAD

10.23 CAD
Stock Price
14.87 CAD
Intrinsic Value
Intrinsic Value Details

AAV.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.25 - 18.91 14.87 45.4%
DCF (Growth 10y) 3.97 - 4.73 4.29 -58.1%
DCF (EBITDA 5y) 5.27 - 5.97 5.73 -43.9%
DCF (EBITDA 10y) 3.75 - 4.11 3.95 -61.4%
Fair Value 5.28 - 5.28 5.28 -48.39%
P/E 4.14 - 7.96 6.08 -40.5%
EV/EBITDA 5.01 - 6.26 5.73 -43.9%
EPV 12.14 - 16.03 14.08 37.7%
DDM - Stable 7.88 - 15.70 11.79 15.2%
DDM - Multi 0.93 - 1.35 1.10 -89.3%

AAV.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,691.02
Beta 0.84
Outstanding shares (mil) 165.30
Enterprise Value (mil) 1,923.51
Market risk premium 5.10%
Cost of Equity 8.72%
Cost of Debt 5.00%
WACC 8.18%