As of 2024-09-18, the Intrinsic Value of Cathedral Energy Services Ltd (CET.TO) is 24.58 CAD. This CET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.75 CAD, the upside of Cathedral Energy Services Ltd is 327.50%.

The range of the Intrinsic Value is 13.80 - 69.38 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	13.80 - 69.38	24.58	327.5%
DCF (Growth 10y)	14.67 - 66.98	24.94	333.7%
DCF (EBITDA 5y)	9.45 - 12.19	10.87	89.0%
DCF (EBITDA 10y)	12.29 - 17.88	14.93	159.7%
Fair Value	14.29 - 14.29	14.29	148.45%
P/E	4.40 - 5.89	5.46	-5.1%
EV/EBITDA	5.42 - 9.32	6.48	12.7%
EPV	(7.71) - (10.57)	(9.14)	-259.0%
DDM - Stable	4.95 - 16.04	10.50	82.6%
DDM - Multi	12.83 - 33.08	18.58	223.1%