As of 2025-05-20, the Intrinsic Value of Imperial Oil Ltd (IMO.TO) is 120.35 CAD. This IMO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.36 CAD, the upside of Imperial Oil Ltd is 18.70%.
The range of the Intrinsic Value is 99.14 - 154.05 CAD
Based on its market price of 101.36 CAD and our intrinsic valuation, Imperial Oil Ltd (IMO.TO) is undervalued by 18.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99.14 - 154.05 | 120.35 | 18.7% |
| DCF (Growth 10y) | 106.72 - 160.97 | 127.80 | 26.1% |
| DCF (EBITDA 5y) | 81.48 - 97.32 | 86.80 | -14.4% |
| DCF (EBITDA 10y) | 93.89 - 115.56 | 102.30 | 0.9% |
| Fair Value | 239.81 - 239.81 | 239.81 | 136.60% |
| P/E | 108.98 - 123.17 | 117.65 | 16.1% |
| EV/EBITDA | 70.07 - 92.90 | 77.54 | -23.5% |
| EPV | 152.80 - 205.15 | 178.97 | 76.6% |
| DDM - Stable | 69.14 - 141.01 | 105.08 | 3.7% |
| DDM - Multi | 79.97 - 128.12 | 98.57 | -2.8% |
| Market Cap (mil) | 51,596.29 |
| Beta | 1.40 |
| Outstanding shares (mil) | 509.04 |
| Enterprise Value (mil) | 53,838.29 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.92% |
| Cost of Debt | 4.25% |
| WACC | 8.51% |