MEG.TO
MEG Energy Corp
Price:  
29.41 
CAD
Volume:  
1,561,501.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MEG.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of MEG Energy Corp (MEG.TO) is 39.97 CAD. This MEG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.41 CAD, the upside of MEG Energy Corp is %.

The range of the Intrinsic Value is 27.61 - 72.90 CAD

29.41 CAD
Stock Price
39.97 CAD
Intrinsic Value
Intrinsic Value Details

MEG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 27.61 - 72.90 39.97 35.9%
DCF (Growth 10y) 27.97 - 67.65 38.90 32.3%
DCF (EBITDA 5y) 13.94 - 16.82 14.87 -49.5%
DCF (EBITDA 10y) 18.83 - 23.23 20.48 -30.4%
Fair Value 10.44 - 10.44 10.44 -64.51%
P/E 12.53 - 18.99 15.37 -47.7%
EV/EBITDA 7.23 - 20.71 13.07 -55.6%
EPV 71.91 - 95.48 83.69 184.6%
DDM - Stable 20.90 - 65.43 43.17 46.8%
DDM - Multi 14.95 - 36.73 21.29 -27.6%

MEG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,017.28
Beta 0.76
Outstanding shares (mil) 272.60
Enterprise Value (mil) 9,240.28
Market risk premium 5.10%
Cost of Equity 7.93%
Cost of Debt 5.18%
WACC 7.35%