What is the intrinsic value of ATH.TO?

As of 2025-06-09, the Intrinsic Value of Athabasca Oil Corp (ATH.TO) is 7.29 CAD. This ATH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.30 CAD, the upside of Athabasca Oil Corp is 37.50%.

The range of the Intrinsic Value is 5.38 - 12.85 CAD

Is ATH.TO undervalued or overvalued?

Based on its market price of 5.30 CAD and our intrinsic valuation, Athabasca Oil Corp (ATH.TO) is undervalued by 37.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	5.38 - 12.85	7.29	37.5%
DCF (Growth 10y)	2.86 - 4.14	3.21	-39.5%
DCF (EBITDA 5y)	2.71 - 3.30	3.02	-43.1%
DCF (EBITDA 10y)	2.56 - 2.85	2.70	-49.0%
Fair Value	24.89 - 24.89	24.89	369.66%
P/E	5.03 - 10.65	6.88	29.8%
EV/EBITDA	2.95 - 6.51	4.62	-12.8%
EPV	9.52 - 13.36	11.44	115.8%
DDM - Stable	9.71 - 33.74	21.73	309.9%
DDM - Multi	0.69 - 1.71	0.96	-81.9%