IMO.TO
Imperial Oil Ltd
Price:  
88.11 
CAD
Volume:  
354,805.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IMO.TO Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Imperial Oil Ltd (IMO.TO) is 120.16 CAD. This IMO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.11 CAD, the upside of Imperial Oil Ltd is %.

The range of the Intrinsic Value is 101.68 - 147.61 CAD

88.11 CAD
Stock Price
120.16 CAD
Intrinsic Value
Intrinsic Value Details

IMO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 101.68 - 147.61 120.16 36.4%
DCF (Growth 10y) 101.51 - 141.96 117.90 33.8%
DCF (EBITDA 5y) 80.17 - 96.58 87.47 -0.7%
DCF (EBITDA 10y) 91.39 - 111.32 100.30 13.8%
Fair Value 225.63 - 225.63 225.63 156.08%
P/E 90.07 - 135.62 112.19 27.3%
EV/EBITDA 69.37 - 105.08 86.05 -2.3%
EPV 140.63 - 180.89 160.76 82.5%
DDM - Stable 67.01 - 127.74 97.37 10.5%
DDM - Multi 72.28 - 107.17 86.32 -2.0%

IMO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 47,212.60
Beta 0.71
Outstanding shares (mil) 535.84
Enterprise Value (mil) 50,163.60
Market risk premium 5.10%
Cost of Equity 8.39%
Cost of Debt 4.25%
WACC 7.98%