KEL.TO
Kelt Exploration Ltd
Price:  
5.83 
CAD
Volume:  
233,816.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KEL.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Kelt Exploration Ltd (KEL.TO) is 14.80 CAD. This KEL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.83 CAD, the upside of Kelt Exploration Ltd is %.

The range of the Intrinsic Value is 12.06 - 19.16 CAD

5.83 CAD
Stock Price
14.80 CAD
Intrinsic Value
Intrinsic Value Details

KEL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.06 - 19.16 14.80 153.9%
DCF (Growth 10y) 4.49 - 5.20 4.79 -17.8%
DCF (EBITDA 5y) 6.21 - 8.06 7.09 21.6%
DCF (EBITDA 10y) 4.53 - 5.20 4.84 -16.9%
Fair Value 3.00 - 3.00 3.00 -48.58%
P/E 2.64 - 5.53 3.97 -31.9%
EV/EBITDA 3.73 - 7.12 4.95 -15.0%
EPV 3.06 - 4.17 3.61 -38.0%
DDM - Stable 3.81 - 7.70 5.75 -1.4%
DDM - Multi 0.74 - 1.09 0.87 -85.0%

KEL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,132.19
Beta 0.82
Outstanding shares (mil) 194.20
Enterprise Value (mil) 1,100.99
Market risk premium 5.10%
Cost of Equity 9.52%
Cost of Debt 9.86%
WACC 9.49%