As of 2025-05-21, the Intrinsic Value of Cub Energy Inc (KUB.V) is 2.14 CAD. This KUB.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.49 CAD, the upside of Cub Energy Inc is 340.90%.
The range of the Intrinsic Value is 1.91 - 2.51 CAD
Based on its market price of 0.49 CAD and our intrinsic valuation, Cub Energy Inc (KUB.V) is undervalued by 340.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.91 - 2.51 | 2.14 | 340.9% |
| DCF (Growth 10y) | 1.99 - 2.59 | 2.22 | 358.0% |
| DCF (EBITDA 5y) | 1.74 - 2.00 | 1.86 | 282.9% |
| DCF (EBITDA 10y) | 1.87 - 2.20 | 2.02 | 316.5% |
| Fair Value | 3.64 - 3.64 | 3.64 | 651.10% |
| P/E | 0.41 - 3.50 | 1.68 | 246.7% |
| EV/EBITDA | 1.35 - 1.75 | 1.56 | 220.9% |
| EPV | (0.31) - (0.75) | (0.53) | -208.5% |
| DDM - Stable | 3.99 - 8.33 | 6.16 | 1169.4% |
| DDM - Multi | 0.61 - 1.06 | 0.78 | 61.2% |
| Market Cap (mil) | 6.28 |
| Beta | 1.53 |
| Outstanding shares (mil) | 12.96 |
| Enterprise Value (mil) | -4.03 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.83% |
| Cost of Debt | 4.28% |
| WACC | 9.17% |