EFX.TO
Enerflex Ltd
Price:  
13.43 
CAD
Volume:  
80,602.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EFX.TO Intrinsic Value

17.20 %
Upside

As of 2025-02-14, the Intrinsic Value of Enerflex Ltd (EFX.TO) is 15.73 CAD. This EFX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.43 CAD, the upside of Enerflex Ltd is 17.20%.

The range of the Intrinsic Value is 8.24 - 41.60 CAD

13.43 CAD
Stock Price
15.73 CAD
Intrinsic Value
Intrinsic Value Details

EFX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.24 - 41.60 15.73 17.2%
DCF (Growth 10y) 14.00 - 57.44 23.82 77.4%
DCF (EBITDA 5y) 6.08 - 9.35 7.37 -45.1%
DCF (EBITDA 10y) 10.01 - 15.09 12.10 -9.9%
Fair Value -3.05 - -3.05 -3.05 -122.73%
P/E (6.04) - (7.68) (6.23) -146.4%
EV/EBITDA 6.23 - 19.54 12.40 -7.7%
EPV 35.60 - 50.31 42.95 219.8%
DDM - Stable (4.58) - (15.03) (9.81) -173.0%
DDM - Multi 3.50 - 9.18 5.10 -62.0%

EFX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,666.66
Beta 0.84
Outstanding shares (mil) 124.10
Enterprise Value (mil) 2,430.66
Market risk premium 5.10%
Cost of Equity 10.00%
Cost of Debt 4.29%
WACC 7.30%