As of 2024-12-12, the Intrinsic Value of Cenovus Energy Inc (CVE.TO) is
33.04 CAD. This CVE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.42 CAD, the upside of Cenovus Energy Inc is
54.20%.
The range of the Intrinsic Value is 22.51 - 60.95 CAD
33.04 CAD
Intrinsic Value
CVE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.51 - 60.95 |
33.04 |
54.2% |
| DCF (Growth 10y) |
22.70 - 56.06 |
31.95 |
49.2% |
| DCF (EBITDA 5y) |
20.20 - 28.73 |
23.17 |
8.2% |
| DCF (EBITDA 10y) |
21.75 - 32.08 |
25.60 |
19.5% |
| Fair Value |
51.17 - 51.17 |
51.17 |
138.91% |
| P/E |
18.82 - 21.82 |
21.00 |
-2.0% |
| EV/EBITDA |
16.69 - 31.03 |
22.48 |
4.9% |
| EPV |
78.86 - 122.67 |
100.76 |
370.4% |
| DDM - Stable |
14.19 - 48.12 |
31.15 |
45.4% |
| DDM - Multi |
16.19 - 41.59 |
23.18 |
8.2% |
CVE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39,126.20 |
| Beta |
1.69 |
| Outstanding shares (mil) |
1,826.62 |
| Enterprise Value (mil) |
45,962.20 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.96% |
| Cost of Debt |
5.00% |
| WACC |
7.83% |