IMO.TO
Imperial Oil Ltd
Price:  
85.32 
CAD
Volume:  
1,934,918.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IMO.TO Intrinsic Value

%
Upside

As of 2024-02-29, the Intrinsic Value of Imperial Oil Ltd (IMO.TO) is 173.03 CAD. This IMO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.32 CAD, the upside of Imperial Oil Ltd is %.

The range of the Intrinsic Value is 146.68 - 211.91 CAD

85.32 CAD
Stock Price
173.03 CAD
Intrinsic Value
Intrinsic Value Details

IMO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 146.68 - 211.91 173.03 102.8%
DCF (Growth 10y) 181.02 - 257.77 212.15 148.7%
DCF (EBITDA 5y) 123.99 - 141.95 133.04 55.9%
DCF (EBITDA 10y) 160.69 - 190.78 175.23 105.4%
Fair Value 244.99 - 244.99 244.99 187.14%
P/E 97.02 - 123.49 110.61 29.6%
EV/EBITDA 75.27 - 97.89 83.91 -1.7%
EPV 91.24 - 117.23 104.24 22.2%
DDM - Stable 68.74 - 130.09 99.41 16.5%
DDM - Multi 122.68 - 181.61 146.51 71.7%

IMO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 45,717.61
Beta 0.79
Outstanding shares (mil) 535.84
Enterprise Value (mil) 47,139.61
Market risk premium 5.10%
Cost of Equity 8.88%
Cost of Debt 4.25%
WACC 8.40%