As of 2024-07-27, the Intrinsic Value of Canadian Natural Resources Ltd (CNQ.TO) is
55.69 CAD. This CNQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.60 CAD, the upside of Canadian Natural Resources Ltd is
%.
The range of the Intrinsic Value is 43.37 - 77.23 CAD
55.69 CAD
Intrinsic Value
CNQ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
43.37 - 77.23 |
55.69 |
17.0% |
| DCF (Growth 10y) |
51.49 - 89.71 |
65.46 |
37.5% |
| DCF (EBITDA 5y) |
33.53 - 48.31 |
39.91 |
-16.2% |
| DCF (EBITDA 10y) |
43.32 - 62.59 |
51.54 |
8.3% |
| Fair Value |
86.91 - 86.91 |
86.91 |
82.58% |
| P/E |
35.45 - 41.24 |
37.65 |
-20.9% |
| EV/EBITDA |
23.75 - 37.37 |
28.50 |
-40.1% |
| EPV |
81.56 - 121.97 |
101.76 |
113.8% |
| DDM - Stable |
25.27 - 57.05 |
41.16 |
-13.5% |
| DDM - Multi |
39.65 - 68.99 |
50.29 |
5.6% |
CNQ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
101,612.20 |
| Beta |
1.06 |
| Outstanding shares (mil) |
2,134.71 |
| Enterprise Value (mil) |
113,420.20 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.06% |
| Cost of Debt |
4.25% |
| WACC |
7.56% |