BNE.TO
Bonterra Energy Corp
Price:  
4.71 
CAD
Volume:  
70,002.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNE.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Bonterra Energy Corp (BNE.TO) is 8.15 CAD. This BNE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.71 CAD, the upside of Bonterra Energy Corp is %.

The range of the Intrinsic Value is 6.33 - 10.97 CAD

4.71 CAD
Stock Price
8.15 CAD
Intrinsic Value
Intrinsic Value Details

BNE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.33 - 10.97 8.15 73.0%
DCF (Growth 10y) 3.40 - 5.63 4.29 -8.9%
DCF (EBITDA 5y) 2.82 - 4.75 3.79 -19.6%
DCF (EBITDA 10y) 2.70 - 4.19 3.41 -27.6%
Fair Value 5.12 - 5.12 5.12 8.72%
P/E 1.90 - 8.81 4.91 4.3%
EV/EBITDA 2.25 - 12.49 6.66 41.4%
EPV 36.86 - 50.66 43.76 829.1%
DDM - Stable 5.22 - 10.71 7.97 69.1%
DDM - Multi 1.38 - 2.35 1.75 -62.9%

BNE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 175.46
Beta 1.37
Outstanding shares (mil) 37.25
Enterprise Value (mil) 336.54
Market risk premium 5.10%
Cost of Equity 11.67%
Cost of Debt 5.88%
WACC 8.31%