What is the intrinsic value of FEC.TO?

As of 2025-06-15, the Intrinsic Value of Frontera Energy Corp (FEC.TO) is 15.20 CAD. This FEC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.62 CAD, the upside of Frontera Energy Corp is 129.60%.

The range of the Intrinsic Value is 12.20 - 19.64 CAD

Is FEC.TO undervalued or overvalued?

Based on its market price of 6.62 CAD and our intrinsic valuation, Frontera Energy Corp (FEC.TO) is undervalued by 129.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.20 - 19.64	15.20	129.6%
DCF (Growth 10y)	11.95 - 18.35	14.54	119.7%
DCF (EBITDA 5y)	10.32 - 16.84	11.79	78.2%
DCF (EBITDA 10y)	11.52 - 17.80	13.21	99.5%
Fair Value	1.04 - 1.04	1.04	-84.25%
P/E	0.96 - 17.64	8.25	24.6%
EV/EBITDA	6.14 - 20.32	11.35	71.5%
EPV	60.54 - 77.65	69.09	943.7%
DDM - Stable	1.12 - 2.28	1.70	-74.3%
DDM - Multi	10.81 - 15.75	12.74	92.4%