CNQ.TO
Canadian Natural Resources Ltd
Price:  
104.90 
CAD
Volume:  
1,875,886.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CNQ.TO Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Canadian Natural Resources Ltd (CNQ.TO) is 129.20 CAD. This CNQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.90 CAD, the upside of Canadian Natural Resources Ltd is %.

The range of the Intrinsic Value is 104.81 - 168.21 CAD

104.90 CAD
Stock Price
129.20 CAD
Intrinsic Value
Intrinsic Value Details

CNQ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 104.81 - 168.21 129.20 23.2%
DCF (Growth 10y) 120.56 - 187.76 146.52 39.7%
DCF (EBITDA 5y) 71.15 - 97.61 81.76 -22.1%
DCF (EBITDA 10y) 92.67 - 124.15 105.54 0.6%
Fair Value 173.25 - 173.25 173.25 65.16%
P/E 69.59 - 86.68 73.84 -29.6%
EV/EBITDA 51.58 - 79.97 60.13 -42.7%
EPV 189.68 - 247.20 218.44 108.2%
DDM - Stable 62.74 - 128.64 95.69 -8.8%
DDM - Multi 93.34 - 145.84 113.59 8.3%

CNQ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 112,332.16
Beta 1.01
Outstanding shares (mil) 1,070.85
Enterprise Value (mil) 124,140.16
Market risk premium 5.10%
Cost of Equity 7.29%
Cost of Debt 4.25%
WACC 6.90%