CFW.TO
Calfrac Well Services Ltd
Price:  
4.37 
CAD
Volume:  
37,270.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CFW.TO Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Calfrac Well Services Ltd (CFW.TO) is 26.71 CAD. This CFW.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.37 CAD, the upside of Calfrac Well Services Ltd is %.

The range of the Intrinsic Value is 22.14 - 33.55 CAD

4.37 CAD
Stock Price
26.71 CAD
Intrinsic Value
Intrinsic Value Details

CFW.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.14 - 33.55 26.71 511.1%
DCF (Growth 10y) 24.14 - 35.33 28.64 555.4%
DCF (EBITDA 5y) 14.89 - 24.51 19.53 346.9%
DCF (EBITDA 10y) 18.86 - 28.33 23.29 432.9%
Fair Value 43.82 - 43.82 43.82 902.79%
P/E 9.39 - 20.68 13.95 219.3%
EV/EBITDA 7.44 - 23.50 13.18 201.6%
EPV 11.12 - 14.94 13.03 198.1%
DDM - Stable 11.00 - 20.97 15.98 265.7%
DDM - Multi 10.14 - 15.63 12.35 182.5%

CFW.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 374.58
Beta 0.96
Outstanding shares (mil) 85.72
Enterprise Value (mil) 655.26
Market risk premium 5.10%
Cost of Equity 9.84%
Cost of Debt 5.25%
WACC 7.25%