As of 2024-12-14, the Intrinsic Value of Cathedral Energy Services Ltd (CET.TO) is
21.75 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
243.10%.
The range of the Intrinsic Value is 12.90 - 50.81 CAD
21.75 CAD
Intrinsic Value
CET.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
12.90 - 50.81 |
21.75 |
243.1% |
| DCF (Growth 10y) |
13.72 - 49.11 |
22.09 |
248.4% |
| DCF (EBITDA 5y) |
10.14 - 14.87 |
12.23 |
92.9% |
| DCF (EBITDA 10y) |
12.59 - 19.85 |
15.73 |
148.1% |
| Fair Value |
14.27 - 14.27 |
14.27 |
125.02% |
| P/E |
3.88 - 5.82 |
4.69 |
-26.0% |
| EV/EBITDA |
6.26 - 10.60 |
8.27 |
30.4% |
| EPV |
(7.54) - (9.90) |
(8.72) |
-237.5% |
| DDM - Stable |
4.63 - 12.97 |
8.80 |
38.8% |
| DDM - Multi |
11.86 - 26.29 |
16.41 |
158.8% |
CET.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
237.94 |
| Beta |
0.95 |
| Outstanding shares (mil) |
37.53 |
| Enterprise Value (mil) |
353.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.79% |
| Cost of Debt |
7.92% |
| WACC |
8.86% |