EFX.TO
Enerflex Ltd
Price:  
5.67 
CAD
Volume:  
338,052.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EFX.TO Intrinsic Value

120.00 %
Upside

As of 2023-11-28, the Intrinsic Value of Enerflex Ltd (EFX.TO) is 12.47 CAD. This EFX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.67 CAD, the upside of Enerflex Ltd is 120.00%.

The range of the Intrinsic Value is 1.68 - 98.09 CAD

5.67 CAD
Stock Price
12.47 CAD
Intrinsic Value
Intrinsic Value Details

EFX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.68 - 98.09 12.47 120.0%
DCF (Growth 10y) 10.98 - 180.43 29.99 428.9%
DCF (EBITDA 5y) 6.36 - 18.04 11.57 104.0%
DCF (EBITDA 10y) 14.28 - 40.79 25.00 341.0%
EV/EBITDA 1.82 - 6.75 4.31 -24.0%
DDM - Multi 12.68 - 24.19 16.67 194.1%

EFX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 702.43
Beta 1.35
Outstanding shares (mil) 123.89
Enterprise Value (mil) 2,051.88
Market risk premium 5.50%
Cost of Equity 11.79%
Cost of Debt 11.27%
WACC 9.36%