As of 2026-04-01, the Intrinsic Value of Cardinal Energy Ltd (Alberta) (CJ.TO) is 3.88 CAD. This CJ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.30 CAD, the upside of Cardinal Energy Ltd (Alberta) is -65.70%.
The range of the Intrinsic Value is 1.75 - 19.42 CAD
Based on its market price of 11.30 CAD and our intrinsic valuation, Cardinal Energy Ltd (Alberta) (CJ.TO) is overvalued by 65.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.75 - 19.42 | 3.88 | -65.7% |
| DCF (Growth 10y) | 0.30 - 6.95 | 1.11 | -90.2% |
| DCF (EBITDA 5y) | 2.77 - 6.21 | 4.41 | -61.0% |
| DCF (EBITDA 10y) | 2.87 - 6.78 | 4.67 | -58.6% |
| Fair Value | 1.03 - 1.03 | 1.03 | -90.92% |
| P/E | 0.86 - 2.28 | 1.51 | -86.7% |
| EV/EBITDA | 2.29 - 6.02 | 3.80 | -66.4% |
| EPV | 9.81 - 13.07 | 11.44 | 1.3% |
| DDM - Stable | 1.82 - 14.58 | 8.20 | -27.5% |
| DDM - Multi | 5.10 - 19.46 | 7.11 | -37.1% |
| Market Cap (mil) | 1,959.42 |
| Beta | 1.54 |
| Outstanding shares (mil) | 173.40 |
| Enterprise Value (mil) | 2,202.45 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.68% |
| Cost of Debt | 5.00% |
| WACC | 6.38% |