As of 2024-12-14, the Intrinsic Value of Kiwetinohk Energy Corp (KEC.TO) is
23.56 CAD. This KEC.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 15.85 CAD, the upside of Kiwetinohk Energy Corp is
48.60%.
The range of the Intrinsic Value is 7.43 - 57.10 CAD
23.56 CAD
Intrinsic Value
KEC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(173.25) - (25.26) |
(39.01) |
-346.1% |
| DCF (Growth 10y) |
(25.75) - (148.86) |
(38.30) |
-341.7% |
| DCF (EBITDA 5y) |
7.43 - 57.10 |
23.56 |
48.6% |
| DCF (EBITDA 10y) |
(6.19) - 108.81 |
18.39 |
16.0% |
| Fair Value |
37.36 - 37.36 |
37.36 |
135.70% |
| P/E |
17.18 - 34.55 |
24.89 |
57.0% |
| EV/EBITDA |
18.53 - 42.27 |
27.64 |
74.4% |
| EPV |
6.36 - 42.23 |
24.30 |
53.3% |
| DDM - Stable |
11.60 - 31.70 |
21.65 |
36.6% |
| DDM - Multi |
49.24 - 105.41 |
67.22 |
324.1% |
KEC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
693.60 |
| Beta |
0.65 |
| Outstanding shares (mil) |
43.76 |
| Enterprise Value (mil) |
937.84 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.63% |
| Cost of Debt |
59.70% |
| WACC |
19.96% |