CNE.TO
Canacol Energy Ltd
Price:  
4.15 
CAD
Volume:  
50,098.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNE.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Canacol Energy Ltd (CNE.TO) is 25.90 CAD. This CNE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.15 CAD, the upside of Canacol Energy Ltd is %.

The range of the Intrinsic Value is 15.25 - 44.87 CAD

4.15 CAD
Stock Price
25.90 CAD
Intrinsic Value
Intrinsic Value Details

CNE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.25 - 44.87 25.90 524.2%
DCF (Growth 10y) 14.25 - 40.31 23.69 470.8%
DCF (EBITDA 5y) 13.25 - 29.93 17.78 328.5%
DCF (EBITDA 10y) 15.88 - 34.94 21.83 426.0%
Fair Value 73.30 - 73.30 73.30 1,666.38%
P/E 11.10 - 67.38 27.65 566.3%
EV/EBITDA 3.70 - 30.05 12.31 196.7%
EPV 20.42 - 43.25 31.84 667.1%
DDM - Stable 8.42 - 20.28 14.35 245.8%
DDM - Multi 5.41 - 10.58 7.18 73.0%

CNE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 141.51
Beta 1.11
Outstanding shares (mil) 34.10
Enterprise Value (mil) 1,038.74
Market risk premium 5.10%
Cost of Equity 19.19%
Cost of Debt 7.03%
WACC 7.54%