As of 2024-12-15, the Intrinsic Value of Calfrac Well Services Ltd (CFW.TO) is
22.89 CAD. This CFW.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 3.97 CAD, the upside of Calfrac Well Services Ltd is
476.50%.
The range of the Intrinsic Value is 18.69 - 29.23 CAD
22.89 CAD
Intrinsic Value
CFW.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.69 - 29.23 |
22.89 |
476.5% |
| DCF (Growth 10y) |
20.75 - 31.31 |
24.98 |
529.2% |
| DCF (EBITDA 5y) |
14.68 - 18.84 |
16.51 |
315.8% |
| DCF (EBITDA 10y) |
17.83 - 22.96 |
20.09 |
406.1% |
| Fair Value |
8.16 - 8.16 |
8.16 |
105.59% |
| P/E |
3.23 - 13.62 |
7.59 |
91.2% |
| EV/EBITDA |
5.36 - 23.45 |
11.26 |
183.7% |
| EPV |
8.55 - 12.31 |
10.43 |
162.7% |
| DDM - Stable |
1.68 - 3.41 |
2.55 |
-35.8% |
| DDM - Multi |
8.55 - 14.12 |
10.71 |
169.7% |
CFW.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
340.61 |
| Beta |
0.70 |
| Outstanding shares (mil) |
85.80 |
| Enterprise Value (mil) |
695.02 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.58% |
| Cost of Debt |
5.62% |
| WACC |
8.13% |