IMO.TO
Imperial Oil Ltd
Price:  
110.50 
CAD
Volume:  
188,352.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IMO.TO Intrinsic Value

10.80 %
Upside

What is the intrinsic value of IMO.TO?

As of 2025-07-06, the Intrinsic Value of Imperial Oil Ltd (IMO.TO) is 122.47 CAD. This IMO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.50 CAD, the upside of Imperial Oil Ltd is 10.80%.

The range of the Intrinsic Value is 100.85 - 156.87 CAD

Is IMO.TO undervalued or overvalued?

Based on its market price of 110.50 CAD and our intrinsic valuation, Imperial Oil Ltd (IMO.TO) is undervalued by 10.80%.

110.50 CAD
Stock Price
122.47 CAD
Intrinsic Value
Intrinsic Value Details

IMO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.85 - 156.87 122.47 10.8%
DCF (Growth 10y) 108.58 - 163.91 130.06 17.7%
DCF (EBITDA 5y) 83.66 - 101.07 90.63 -18.0%
DCF (EBITDA 10y) 95.98 - 119.00 105.68 -4.4%
Fair Value 239.81 - 239.81 239.81 117.03%
P/E 112.43 - 127.58 117.89 6.7%
EV/EBITDA 72.66 - 95.67 80.74 -26.9%
EPV 155.32 - 208.15 181.73 64.5%
DDM - Stable 70.63 - 144.25 107.44 -2.8%
DDM - Multi 81.91 - 131.32 100.98 -8.6%

IMO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 56,248.92
Beta 1.36
Outstanding shares (mil) 509.04
Enterprise Value (mil) 58,490.92
Market risk premium 5.10%
Cost of Equity 8.75%
Cost of Debt 4.25%
WACC 8.38%