As of 2025-06-24, the Intrinsic Value of Bonterra Energy Corp (BNE.TO) is 5.77 CAD. This BNE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.92 CAD, the upside of Bonterra Energy Corp is 47.10%.
The range of the Intrinsic Value is 4.35 - 7.90 CAD
Based on its market price of 3.92 CAD and our intrinsic valuation, Bonterra Energy Corp (BNE.TO) is undervalued by 47.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.35 - 7.90 | 5.77 | 47.1% |
| DCF (Growth 10y) | 4.95 - 8.46 | 6.36 | 62.2% |
| DCF (EBITDA 5y) | 4.48 - 10.24 | 7.12 | 81.6% |
| DCF (EBITDA 10y) | 5.23 - 10.71 | 7.65 | 95.1% |
| Fair Value | 0.23 - 0.23 | 0.23 | -94.04% |
| P/E | 0.25 - 1.68 | 0.79 | -79.9% |
| EV/EBITDA | 3.12 - 10.91 | 5.83 | 48.7% |
| EPV | 29.39 - 40.01 | 34.70 | 785.2% |
| DDM - Stable | 0.24 - 0.44 | 0.34 | -91.3% |
| DDM - Multi | 1.55 - 2.28 | 1.85 | -52.9% |
| Market Cap (mil) | 146.29 |
| Beta | 1.47 |
| Outstanding shares (mil) | 37.32 |
| Enterprise Value (mil) | 301.90 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.98% |
| Cost of Debt | 8.12% |
| WACC | 8.97% |