As of 2024-12-12, the Intrinsic Value of Frontera Energy Corp (FEC.TO) is
22.44 CAD. This FEC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.76 CAD, the upside of Frontera Energy Corp is
189.10%.
The range of the Intrinsic Value is 18.02 - 29.19 CAD
22.44 CAD
Intrinsic Value
FEC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.02 - 29.19 |
22.44 |
189.1% |
| DCF (Growth 10y) |
17.60 - 27.29 |
21.47 |
176.6% |
| DCF (EBITDA 5y) |
14.13 - 20.42 |
15.53 |
100.1% |
| DCF (EBITDA 10y) |
16.31 - 23.22 |
18.36 |
136.7% |
| Fair Value |
28.64 - 28.64 |
28.64 |
269.04% |
| P/E |
7.57 - 31.54 |
17.03 |
119.4% |
| EV/EBITDA |
7.72 - 23.00 |
12.47 |
60.7% |
| EPV |
53.48 - 74.02 |
63.75 |
721.5% |
| DDM - Stable |
7.09 - 13.44 |
10.26 |
32.3% |
| DDM - Multi |
13.81 - 21.12 |
16.75 |
115.8% |
FEC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
626.96 |
| Beta |
1.50 |
| Outstanding shares (mil) |
80.79 |
| Enterprise Value (mil) |
1,088.03 |
| Market risk premium |
5.10% |
| Cost of Equity |
14.62% |
| Cost of Debt |
7.08% |
| WACC |
9.83% |