As of 2024-07-27, the Intrinsic Value of Canacol Energy Ltd (CNE.TO) is
26.93 CAD. This CNE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.33 CAD, the upside of Canacol Energy Ltd is
%.
The range of the Intrinsic Value is 16.96 - 43.68 CAD
26.93 CAD
Intrinsic Value
CNE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.96 - 43.68 |
26.93 |
522.0% |
| DCF (Growth 10y) |
15.89 - 39.21 |
24.65 |
469.4% |
| DCF (EBITDA 5y) |
14.20 - 30.27 |
18.77 |
333.5% |
| DCF (EBITDA 10y) |
17.16 - 35.02 |
22.87 |
428.2% |
| Fair Value |
73.50 - 73.50 |
73.50 |
1,597.40% |
| P/E |
11.24 - 71.09 |
27.40 |
532.8% |
| EV/EBITDA |
4.09 - 31.67 |
13.25 |
206.1% |
| EPV |
22.39 - 42.28 |
32.34 |
646.8% |
| DDM - Stable |
9.56 - 20.16 |
14.86 |
243.2% |
| DDM - Multi |
6.24 - 10.51 |
7.84 |
81.1% |
CNE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
147.65 |
| Beta |
1.32 |
| Outstanding shares (mil) |
34.10 |
| Enterprise Value (mil) |
1,047.24 |
| Market risk premium |
5.10% |
| Cost of Equity |
17.82% |
| Cost of Debt |
7.03% |
| WACC |
7.41% |