As of 2024-10-08, the Intrinsic Value of Crescent Point Energy Corp (CPG.TO) is
25.76 CAD. This CPG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.98 CAD, the upside of Crescent Point Energy Corp is
186.90%.
The range of the Intrinsic Value is 21.23 - 32.51 CAD
25.76 CAD
Intrinsic Value
CPG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
21.23 - 32.51 |
25.76 |
186.9% |
DCF (Growth 10y) |
15.43 - 22.18 |
18.17 |
102.4% |
DCF (EBITDA 5y) |
11.98 - 14.73 |
13.65 |
52.0% |
DCF (EBITDA 10y) |
12.54 - 15.33 |
14.07 |
56.7% |
Fair Value |
4.60 - 4.60 |
4.60 |
-48.78% |
P/E |
6.42 - 12.36 |
8.95 |
-0.4% |
EV/EBITDA |
4.51 - 9.34 |
7.35 |
-18.1% |
EPV |
27.41 - 36.28 |
31.85 |
254.6% |
DDM - Stable |
5.91 - 10.78 |
8.35 |
-7.1% |
DDM - Multi |
10.01 - 14.15 |
11.72 |
30.5% |
CPG.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
5,567.14 |
Beta |
1.10 |
Outstanding shares (mil) |
619.95 |
Enterprise Value (mil) |
9,272.44 |
Market risk premium |
5.10% |
Cost of Equity |
9.79% |
Cost of Debt |
4.73% |
WACC |
7.51% |