ARX.TO
ARC Resources Ltd
Price:  
26.61 
CAD
Volume:  
453,794.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARX.TO Intrinsic Value

26.50 %
Upside

As of 2025-02-17, the Intrinsic Value of ARC Resources Ltd (ARX.TO) is 33.65 CAD. This ARX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.61 CAD, the upside of ARC Resources Ltd is 26.50%.

The range of the Intrinsic Value is 22.55 - 65.30 CAD

26.61 CAD
Stock Price
33.65 CAD
Intrinsic Value
Intrinsic Value Details

ARX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.55 - 65.30 33.65 26.5%
DCF (Growth 10y) 23.09 - 61.06 33.07 24.3%
DCF (EBITDA 5y) 15.42 - 20.06 16.90 -36.5%
DCF (EBITDA 10y) 18.12 - 24.28 20.38 -23.4%
Fair Value 9.52 - 9.52 9.52 -64.22%
P/E 11.92 - 16.59 12.89 -51.6%
EV/EBITDA 10.86 - 18.95 13.41 -49.6%
EPV 45.86 - 64.51 55.18 107.4%
DDM - Stable 17.45 - 56.65 37.05 39.2%
DDM - Multi 22.25 - 54.42 31.39 18.0%

ARX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,706.82
Beta 1.31
Outstanding shares (mil) 590.26
Enterprise Value (mil) 18,095.52
Market risk premium 5.10%
Cost of Equity 8.83%
Cost of Debt 5.66%
WACC 8.28%