As of 2025-07-12, the Intrinsic Value of Kiwetinohk Energy Corp (KEC.TO) is 3.78 CAD. This KEC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.31 CAD, the upside of Kiwetinohk Energy Corp is -83.80%.
The range of the Intrinsic Value is (1.02) - 60.40 CAD
Based on its market price of 23.31 CAD and our intrinsic valuation, Kiwetinohk Energy Corp (KEC.TO) is overvalued by 83.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.02) - 60.40 | 3.78 | -83.8% |
| DCF (Growth 10y) | (1.56) - 39.23 | 1.95 | -91.6% |
| DCF (EBITDA 5y) | 10.43 - 39.62 | 21.82 | -6.4% |
| DCF (EBITDA 10y) | 3.18 - 41.67 | 14.05 | -39.7% |
| Fair Value | 25.58 - 25.58 | 25.58 | 9.72% |
| P/E | 0.69 - 13.61 | 6.67 | -71.4% |
| EV/EBITDA | 29.29 - 38.98 | 36.03 | 54.6% |
| EPV | 9.35 - 55.99 | 32.67 | 40.1% |
| DDM - Stable | 8.13 - 27.96 | 18.05 | -22.6% |
| DDM - Multi | 0.39 - 1.09 | 0.58 | -97.5% |
| Market Cap (mil) | 1,022.84 |
| Beta | 0.99 |
| Outstanding shares (mil) | 43.88 |
| Enterprise Value (mil) | 1,307.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.05% |
| Cost of Debt | 60.59% |
| WACC | 17.76% |