The Discounted Cash Flow (DCF) valuation of Kolibri Global Energy Inc (KEI.TO) is 12.41 CAD. With the latest stock price at 8.67 CAD, the upside of Kolibri Global Energy Inc based on DCF is 43.1%.
Based on the latest price of 8.67 CAD and our DCF valuation, Kolibri Global Energy Inc (KEI.TO) is a buy. Buying KEI.TO stocks now will result in a potential gain of 43.1%.
Range | Selected | |
WACC / Discount Rate | 6.2% - 9.9% | 8.1% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 9.38 - 18.19 | 12.41 |
Upside | 8.2% - 109.8% | 43.1% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 59 | 78 | 105 | 139 | 177 | 222 |
% Growth | 16% | 33% | 34% | 33% | 27% | 25% |
Cost of goods sold | (8) | (11) | (15) | (20) | (25) | (31) |
% of Revenue | 14% | 14% | 14% | 14% | 14% | 14% |
Selling, G&A expenses | (7) | (9) | (12) | (16) | (20) | (25) |
% of Revenue | 11% | 11% | 11% | 11% | 11% | 11% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (20) | (26) | (35) | (47) | (60) | (75) |
% of Revenue | 34% | 34% | 34% | 34% | 34% | 34% |
Tax expense | (6) | (8) | (11) | (15) | (19) | (24) |
Tax rate | 24% | 26% | 26% | 26% | 26% | 26% |
Net profit | 18 | 23 | 31 | 42 | 53 | 67 |
% Margin | 31% | 30% | 30% | 30% | 30% | 30% |