CJ.TO
Cardinal Energy Ltd (Alberta)
Price:  
6.73 
CAD
Volume:  
530,199.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CJ.TO Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Cardinal Energy Ltd (Alberta) (CJ.TO) is 15.07 CAD. This CJ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.73 CAD, the upside of Cardinal Energy Ltd (Alberta) is %.

The range of the Intrinsic Value is 12.49 - 19.09 CAD

6.73 CAD
Stock Price
15.07 CAD
Intrinsic Value
Intrinsic Value Details

CJ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.49 - 19.09 15.07 123.9%
DCF (Growth 10y) 13.70 - 20.40 16.33 142.7%
DCF (EBITDA 5y) 8.43 - 10.25 9.15 36.0%
DCF (EBITDA 10y) 10.89 - 13.47 11.98 78.0%
Fair Value 6.22 - 6.22 6.22 -7.63%
P/E 4.87 - 6.08 5.48 -18.6%
EV/EBITDA 3.47 - 4.40 3.75 -44.2%
EPV 9.46 - 12.97 11.21 66.6%
DDM - Stable 8.10 - 16.27 12.19 81.1%
DDM - Multi 10.93 - 16.76 13.21 96.2%

CJ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,066.79
Beta 0.71
Outstanding shares (mil) 158.51
Enterprise Value (mil) 1,115.89
Market risk premium 5.10%
Cost of Equity 9.31%
Cost of Debt 4.38%
WACC 9.11%