CNE.TO
Canacol Energy Ltd
Price:  
5.44 
CAD
Volume:  
117,942.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNE.TO Intrinsic Value

379.90 %
Upside

As of 2024-02-22, the Intrinsic Value of Canacol Energy Ltd (CNE.TO) is 26.11 CAD. This CNE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.44 CAD, the upside of Canacol Energy Ltd is 379.90%.

The range of the Intrinsic Value is 16.15 - 43.61 CAD

5.44 CAD
Stock Price
26.11 CAD
Intrinsic Value
Intrinsic Value Details

CNE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.15 - 43.61 26.11 379.9%
DCF (Growth 10y) 24.18 - 56.54 35.95 560.9%
DCF (EBITDA 5y) 12.90 - 19.78 15.71 188.8%
DCF (EBITDA 10y) 21.61 - 33.62 26.72 391.2%
Fair Value 187.47 - 187.47 187.47 3,346.11%
P/E 7.82 - 59.99 33.69 519.3%
EV/EBITDA (3.64) - 11.10 2.85 -47.6%
EPV 26.02 - 48.79 37.41 587.7%
DDM - Stable 26.38 - 63.97 45.18 730.5%
DDM - Multi 7.83 - 15.94 10.60 94.9%

CNE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 185.50
Beta 1.00
Outstanding shares (mil) 34.10
Enterprise Value (mil) 954.00
Market risk premium 5.10%
Cost of Equity 15.72%
Cost of Debt 6.51%
WACC 7.47%