As of 2024-12-15, the Intrinsic Value of Kolibri Global Energy Inc (KEI.TO) is
12.63 CAD. This KEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.87 CAD, the upside of Kolibri Global Energy Inc is
60.50%.
The range of the Intrinsic Value is 10.41 - 16.01 CAD
12.63 CAD
Intrinsic Value
KEI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.41 - 16.01 |
12.63 |
60.5% |
| DCF (Growth 10y) |
12.83 - 19.35 |
15.42 |
96.0% |
| DCF (EBITDA 5y) |
12.25 - 16.40 |
14.37 |
82.6% |
| DCF (EBITDA 10y) |
14.76 - 20.30 |
17.45 |
121.8% |
| Fair Value |
3.45 - 3.45 |
3.45 |
-56.17% |
| P/E |
3.02 - 4.44 |
3.54 |
-55.0% |
| EV/EBITDA |
6.77 - 12.58 |
9.09 |
15.5% |
| EPV |
2.04 - 3.04 |
2.54 |
-67.8% |
| DDM - Stable |
4.76 - 9.28 |
7.02 |
-10.8% |
| DDM - Multi |
7.72 - 12.01 |
9.42 |
19.7% |
KEI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
280.41 |
| Beta |
0.97 |
| Outstanding shares (mil) |
35.63 |
| Enterprise Value (mil) |
323.02 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.92% |
| Cost of Debt |
4.25% |
| WACC |
8.14% |