As of 2024-12-12, the Intrinsic Value of CES Energy Solutions Corp (CEU.TO) is
27.96 CAD. This CEU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.55 CAD, the upside of CES Energy Solutions Corp is
192.80%.
The range of the Intrinsic Value is 18.52 - 56.11 CAD
27.96 CAD
Intrinsic Value
CEU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.52 - 56.11 |
27.96 |
192.8% |
| DCF (Growth 10y) |
23.70 - 66.68 |
34.57 |
262.0% |
| DCF (EBITDA 5y) |
9.95 - 12.70 |
11.61 |
21.5% |
| DCF (EBITDA 10y) |
15.21 - 19.72 |
17.65 |
84.8% |
| Fair Value |
4.37 - 4.37 |
4.37 |
-54.24% |
| P/E |
9.21 - 13.44 |
9.97 |
4.4% |
| EV/EBITDA |
4.46 - 10.60 |
7.31 |
-23.5% |
| EPV |
7.78 - 12.00 |
9.89 |
3.6% |
| DDM - Stable |
8.92 - 31.31 |
20.12 |
110.7% |
| DDM - Multi |
16.58 - 44.92 |
24.18 |
153.2% |
CEU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,168.06 |
| Beta |
1.60 |
| Outstanding shares (mil) |
227.02 |
| Enterprise Value (mil) |
2,595.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.69% |
| Cost of Debt |
5.45% |
| WACC |
6.27% |