As of 2024-12-12, the Intrinsic Value of ARC Resources Ltd (ARX.TO) is
31.79 CAD. This ARX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.87 CAD, the upside of ARC Resources Ltd is
27.80%.
The range of the Intrinsic Value is 20.62 - 65.20 CAD
31.79 CAD
Intrinsic Value
ARX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.62 - 65.20 |
31.79 |
27.8% |
| DCF (Growth 10y) |
20.85 - 59.64 |
30.70 |
23.4% |
| DCF (EBITDA 5y) |
15.83 - 21.35 |
17.80 |
-28.4% |
| DCF (EBITDA 10y) |
17.92 - 25.53 |
20.88 |
-16.1% |
| Fair Value |
10.64 - 10.64 |
10.64 |
-57.22% |
| P/E |
13.81 - 17.19 |
15.57 |
-37.4% |
| EV/EBITDA |
11.28 - 17.90 |
13.28 |
-46.6% |
| EPV |
45.50 - 71.50 |
58.50 |
135.2% |
| DDM - Stable |
16.38 - 57.26 |
36.82 |
48.0% |
| DDM - Multi |
21.74 - 57.85 |
31.45 |
26.5% |
ARX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,727.81 |
| Beta |
1.60 |
| Outstanding shares (mil) |
592.19 |
| Enterprise Value (mil) |
17,194.92 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.22% |
| Cost of Debt |
5.55% |
| WACC |
8.56% |