As of 2026-10-09, the Intrinsic Value of Kelt Exploration Ltd (KEL.TO) is 17.99 CAD. This KEL.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.99 CAD, the upside of Kelt Exploration Ltd is 63.70%.
The range of the Intrinsic Value is 9.43 - 27.76 CAD
Based on its market price of 10.99 CAD and our intrinsic valuation, Kelt Exploration Ltd (KEL.TO) is undervalued by 63.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (387.35) - (16.35) | (30.49) | -377.4% |
| DCF (Growth 10y) | (11.49) - (211.67) | (19.28) | -275.4% |
| DCF (EBITDA 5y) | 9.43 - 27.76 | 17.99 | 63.7% |
| DCF (EBITDA 10y) | 16.80 - 65.93 | 36.93 | 236.0% |
| Fair Value | 6.73 - 6.73 | 6.73 | -38.72% |
| P/E | 3.43 - 11.38 | 6.97 | -36.6% |
| EV/EBITDA | 5.26 - 14.86 | 9.89 | -10.0% |
| EPV | (0.70) - (0.24) | (0.47) | -104.3% |
| DDM - Stable | 7.20 - 103.19 | 55.19 | 402.2% |
| DDM - Multi | 43.20 - 513.97 | 81.88 | 645.0% |
| Market Cap (mil) | 2,230.64 |
| Beta | -0.65 |
| Outstanding shares (mil) | 202.97 |
| Enterprise Value (mil) | 2,416.05 |
| Market risk premium | 5.10% |
| Cost of Equity | 4.37% |
| Cost of Debt | 36.75% |
| WACC | 6.15% |