As of 2025-05-21, the Intrinsic Value of Cathedral Energy Services Ltd (CET.TO) is 22.52 CAD. This CET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.34 CAD, the upside of Cathedral Energy Services Ltd is 255.30%.
The range of the Intrinsic Value is 13.24 - 54.17 CAD
Based on its market price of 6.34 CAD and our intrinsic valuation, Cathedral Energy Services Ltd (CET.TO) is undervalued by 255.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.24 - 54.17 | 22.52 | 255.3% |
| DCF (Growth 10y) | 14.08 - 52.35 | 22.87 | 260.7% |
| DCF (EBITDA 5y) | 8.74 - 11.87 | 10.09 | 59.2% |
| DCF (EBITDA 10y) | 11.56 - 17.14 | 13.97 | 120.4% |
| Fair Value | 14.35 - 14.35 | 14.35 | 126.35% |
| P/E | 3.56 - 4.58 | 4.19 | -33.9% |
| EV/EBITDA | 4.89 - 8.71 | 6.25 | -1.5% |
| EPV | (7.63) - (10.08) | (8.86) | -239.7% |
| DDM - Stable | 4.76 - 13.69 | 9.22 | 45.5% |
| DDM - Multi | 12.23 - 27.86 | 17.06 | 169.0% |
| Market Cap (mil) | 236.55 |
| Beta | 0.95 |
| Outstanding shares (mil) | 37.31 |
| Enterprise Value (mil) | 352.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.61% |
| Cost of Debt | 7.92% |
| WACC | 8.74% |