BTE.TO
Baytex Energy Corp
Price:  
2.39 
CAD
Volume:  
6,573,690.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BTE.TO Intrinsic Value

363.10 %
Upside

What is the intrinsic value of BTE.TO?

As of 2025-05-17, the Intrinsic Value of Baytex Energy Corp (BTE.TO) is 10.79 CAD. This BTE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.39 CAD, the upside of Baytex Energy Corp is 363.10%.

The range of the Intrinsic Value is 6.82 - 20.86 CAD

Is BTE.TO undervalued or overvalued?

Based on its market price of 2.39 CAD and our intrinsic valuation, Baytex Energy Corp (BTE.TO) is undervalued by 363.10%.

2.39 CAD
Stock Price
10.79 CAD
Intrinsic Value
Intrinsic Value Details

BTE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.82 - 20.86 10.79 363.1%
DCF (Growth 10y) 6.80 - 19.79 10.50 350.8%
DCF (EBITDA 5y) 4.81 - 8.97 5.90 153.0%
DCF (EBITDA 10y) 5.77 - 11.00 7.39 217.1%
Fair Value 2.08 - 2.08 2.08 -10.76%
P/E 2.25 - 7.94 2.53 8.4%
EV/EBITDA 2.31 - 9.63 4.25 82.3%
EPV 21.25 - 45.54 33.39 1333.2%
DDM - Stable 2.27 - 9.12 5.70 144.5%
DDM - Multi 2.47 - 8.41 3.89 67.1%

BTE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,840.40
Beta 2.08
Outstanding shares (mil) 770.04
Enterprise Value (mil) 3,986.45
Market risk premium 5.10%
Cost of Equity 8.95%
Cost of Debt 6.93%
WACC 7.27%