As of 2023-12-03, the Intrinsic Value of MEG Energy Corp (MEG.TO) is
36.51 CAD. This MEG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.48 CAD, the upside of MEG Energy Corp is
43.30%.
The range of the Intrinsic Value is 29.93 - 46.57 CAD
36.51 CAD
Intrinsic Value
MEG.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.93 - 46.57 |
36.51 |
43.3% |
| DCF (Growth 10y) |
31.93 - 47.82 |
38.25 |
50.1% |
| DCF (EBITDA 5y) |
18.12 - 20.97 |
19.19 |
-24.7% |
| DCF (EBITDA 10y) |
23.82 - 28.28 |
25.70 |
0.8% |
| Fair Value |
11.10 - 11.10 |
11.10 |
-56.45% |
| P/E |
8.70 - 20.69 |
12.77 |
-49.9% |
| EV/EBITDA |
9.04 - 14.85 |
11.50 |
-54.9% |
| EPV |
36.78 - 48.64 |
42.71 |
67.6% |
| DDM - Stable |
15.29 - 29.16 |
22.23 |
-12.8% |
| DDM - Multi |
16.80 - 25.42 |
20.27 |
-20.5% |
MEG.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,176.29 |
| Beta |
1.14 |
| Outstanding shares (mil) |
281.64 |
| Enterprise Value (mil) |
8,606.29 |
| Market risk premium |
5.50% |
| Cost of Equity |
9.50% |
| Cost of Debt |
5.21% |
| WACC |
8.35% |