As of 2024-12-13, the Intrinsic Value of Imperial Oil Ltd (IMO.TO) is 124.79 CAD. This IMO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.02 CAD, the upside of Imperial Oil Ltd is 20.00%.

The range of the Intrinsic Value is 96.51 - 177.54 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	96.51 - 177.54	124.79	20.0%
DCF (Growth 10y)	105.69 - 189.01	134.94	29.7%
DCF (EBITDA 5y)	82.46 - 102.67	90.42	-13.1%
DCF (EBITDA 10y)	96.54 - 127.46	109.34	5.1%
Fair Value	235.48 - 235.48	235.48	126.38%
P/E	98.57 - 110.80	102.12	-1.8%
EV/EBITDA	74.08 - 99.76	83.33	-19.9%
EPV	131.04 - 200.73	165.88	59.5%
DDM - Stable	67.02 - 160.76	113.89	9.5%
DDM - Multi	78.63 - 148.89	103.10	-0.9%