JOY.TO
Journey Energy Inc
Price:  
3.41 
CAD
Volume:  
78,150.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JOY.TO Intrinsic Value

245.00 %
Upside

As of 2024-02-22, the Intrinsic Value of Journey Energy Inc (JOY.TO) is 11.76 CAD. This JOY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.41 CAD, the upside of Journey Energy Inc is 245.00%.

The range of the Intrinsic Value is 9.63 - 15.08 CAD

3.41 CAD
Stock Price
11.76 CAD
Intrinsic Value
Intrinsic Value Details

JOY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.63 - 15.08 11.76 245.0%
DCF (Growth 10y) 11.85 - 18.23 14.36 321.1%
DCF (EBITDA 5y) 6.61 - 7.86 7.28 113.5%
DCF (EBITDA 10y) 9.46 - 11.69 10.56 209.8%
Fair Value 45.19 - 45.19 45.19 1,225.31%
P/E 2.96 - 9.69 6.00 75.8%
EV/EBITDA 2.11 - 2.74 2.48 -27.2%
EPV 5.22 - 7.32 6.27 83.9%
DDM - Stable 10.08 - 20.58 15.33 349.6%
DDM - Multi 5.75 - 9.53 7.20 111.3%

JOY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 207.74
Beta 1.38
Outstanding shares (mil) 60.92
Enterprise Value (mil) 263.24
Market risk premium 5.10%
Cost of Equity 10.73%
Cost of Debt 5.95%
WACC 8.67%