As of 2025-05-16, the Intrinsic Value of Cuda Oil and Gas Inc (CUDA.V) is (84.71) CAD. This CUDA.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.02 CAD, the upside of Cuda Oil and Gas Inc is -423,656.40%.
The range of the Intrinsic Value is (375.44) - (49.54) CAD
Based on its market price of 0.02 CAD and our intrinsic valuation, Cuda Oil and Gas Inc (CUDA.V) is overvalued by 423,656.40%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (375.44) - (49.54) | (84.71) | -423656.4% |
| DCF (Growth 10y) | (62.16) - (441.52) | (103.10) | -515617.3% |
| DCF (EBITDA 5y) | (6.14) - (6.28) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (11.48) - (11.59) | (1,234.50) | -123450.0% |
| Fair Value | -1.74 - -1.74 | -1.74 | -8,795.67% |
| P/E | (0.80) - (0.39) | (1.12) | -5681.1% |
| EV/EBITDA | (1.52) - (1.52) | (1.52) | -7682.7% |
| EPV | (8.77) - (8.81) | (8.79) | -44052.8% |
| DDM - Stable | (18.55) - (210.05) | (114.30) | -571590.4% |
| DDM - Multi | (24.32) - (212.33) | (43.50) | -217589.6% |
| Market Cap (mil) | 0.91 |
| Beta | 2.98 |
| Outstanding shares (mil) | 45.54 |
| Enterprise Value (mil) | 69.91 |
| Market risk premium | 4.74% |
| Cost of Equity | 5.97% |
| Cost of Debt | 7.00% |
| WACC | 5.12% |