As of 2025-07-06, the Intrinsic Value of Condor Energies Inc (CDR.TO) is 0.99 CAD. This CDR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.86 CAD, the upside of Condor Energies Inc is -46.60%.
The range of the Intrinsic Value is (0.81) - 43.63 CAD
Based on its market price of 1.86 CAD and our intrinsic valuation, Condor Energies Inc (CDR.TO) is overvalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (101.78) - (6.33) | (10.35) | -656.3% |
| DCF (Growth 10y) | (0.81) - 43.63 | 0.99 | -46.6% |
| DCF (EBITDA 5y) | 6.94 - 10.22 | 8.47 | 355.1% |
| DCF (EBITDA 10y) | 6.53 - 11.91 | 8.90 | 378.6% |
| Fair Value | -0.20 - -0.20 | -0.20 | -111.00% |
| P/E | (0.07) - 1.61 | 0.57 | -69.3% |
| EV/EBITDA | 2.15 - 4.68 | 3.41 | 83.5% |
| EPV | (0.05) - (0.29) | (0.17) | -109.2% |
| DDM - Stable | (0.43) - (8.46) | (4.45) | -339.1% |
| DDM - Multi | 2.65 - 42.73 | 5.11 | 174.5% |
| Market Cap (mil) | 125.49 |
| Beta | 2.00 |
| Outstanding shares (mil) | 67.47 |
| Enterprise Value (mil) | 105.77 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.54% |
| Cost of Debt | 5.00% |
| WACC | 7.16% |