ARX.TO
ARC Resources Ltd
Price:  
22.67 
CAD
Volume:  
3,823,621.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARX.TO Intrinsic Value

%
Upside

As of 2024-02-24, the Intrinsic Value of ARC Resources Ltd (ARX.TO) is 41.34 CAD. This ARX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.67 CAD, the upside of ARC Resources Ltd is %.

The range of the Intrinsic Value is 33.83 - 52.92 CAD

22.67 CAD
Stock Price
41.34 CAD
Intrinsic Value
Intrinsic Value Details

ARX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.83 - 52.92 41.34 82.3%
DCF (Growth 10y) 43.97 - 67.61 53.30 135.1%
DCF (EBITDA 5y) 27.32 - 33.17 29.89 31.8%
DCF (EBITDA 10y) 37.94 - 47.69 42.27 86.4%
Fair Value 15.32 - 15.32 15.32 -32.44%
P/E 10.16 - 20.65 15.17 -33.1%
EV/EBITDA 11.54 - 19.86 15.81 -30.3%
EPV 37.13 - 50.53 43.83 93.3%
DDM - Stable 21.22 - 41.13 31.17 37.5%
DDM - Multi 22.13 - 33.62 26.70 17.8%

ARX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,552.72
Beta 0.70
Outstanding shares (mil) 597.83
Enterprise Value (mil) 15,734.72
Market risk premium 5.10%
Cost of Equity 8.90%
Cost of Debt 5.53%
WACC 8.33%