As of 2025-05-30, the Intrinsic Value of Kolibri Global Energy Inc (KEI.TO) is 12.84 CAD. This KEI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.94 CAD, the upside of Kolibri Global Energy Inc is 29.10%.
The range of the Intrinsic Value is 9.39 - 20.28 CAD
Based on its market price of 9.94 CAD and our intrinsic valuation, Kolibri Global Energy Inc (KEI.TO) is undervalued by 29.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.39 - 20.28 | 12.84 | 29.1% |
| DCF (Growth 10y) | 19.90 - 44.08 | 27.56 | 177.2% |
| DCF (EBITDA 5y) | 19.36 - 30.24 | 25.58 | 157.4% |
| DCF (EBITDA 10y) | 29.56 - 50.01 | 40.19 | 304.3% |
| Fair Value | 3.49 - 3.49 | 3.49 | -64.88% |
| P/E | 2.46 - 7.75 | 3.95 | -60.2% |
| EV/EBITDA | 8.01 - 19.31 | 12.43 | 25.1% |
| EPV | 3.39 - 5.33 | 4.36 | -56.1% |
| DDM - Stable | 4.63 - 12.45 | 8.54 | -14.1% |
| DDM - Multi | 11.26 - 24.67 | 15.59 | 56.8% |
| Market Cap (mil) | 354.16 |
| Beta | 0.75 |
| Outstanding shares (mil) | 35.63 |
| Enterprise Value (mil) | 394.92 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.80% |
| Cost of Debt | 4.58% |
| WACC | 8.98% |