As of 2025-07-01, the Intrinsic Value of InPlay Oil Corp (IPO.TO) is 10.06 CAD. This IPO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.09 CAD, the upside of InPlay Oil Corp is 10.70%.
The range of the Intrinsic Value is 5.30 - 35.59 CAD
Based on its market price of 9.09 CAD and our intrinsic valuation, InPlay Oil Corp (IPO.TO) is undervalued by 10.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.30 - 35.59 | 10.06 | 10.7% |
| DCF (Growth 10y) | 5.13 - 30.90 | 9.21 | 1.3% |
| DCF (EBITDA 5y) | 4.63 - 8.31 | 5.71 | -37.2% |
| DCF (EBITDA 10y) | 4.72 - 8.51 | 5.91 | -35.0% |
| Fair Value | 0.88 - 0.88 | 0.88 | -90.36% |
| P/E | 0.97 - 2.28 | 1.41 | -84.5% |
| EV/EBITDA | 3.17 - 6.10 | 4.33 | -52.3% |
| EPV | 38.43 - 53.78 | 46.11 | 407.2% |
| DDM - Stable | 2.44 - 15.33 | 8.88 | -2.3% |
| DDM - Multi | 8.32 - 29.42 | 11.94 | 31.3% |
| Market Cap (mil) | 253.97 |
| Beta | 0.88 |
| Outstanding shares (mil) | 27.94 |
| Enterprise Value (mil) | 322.52 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.03% |
| Cost of Debt | 9.25% |
| WACC | 7.09% |