NVA.TO
Nuvista Energy Ltd
Price:  
14.31 
CAD
Volume:  
307,670.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVA.TO Intrinsic Value

19.60 %
Upside

What is the intrinsic value of NVA.TO?

As of 2025-07-07, the Intrinsic Value of Nuvista Energy Ltd (NVA.TO) is 17.11 CAD. This NVA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.31 CAD, the upside of Nuvista Energy Ltd is 19.60%.

The range of the Intrinsic Value is 10.90 - 37.41 CAD

Is NVA.TO undervalued or overvalued?

Based on its market price of 14.31 CAD and our intrinsic valuation, Nuvista Energy Ltd (NVA.TO) is undervalued by 19.60%.

14.31 CAD
Stock Price
17.11 CAD
Intrinsic Value
Intrinsic Value Details

NVA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.90 - 37.41 17.11 19.6%
DCF (Growth 10y) 11.88 - 37.16 17.88 25.0%
DCF (EBITDA 5y) 10.27 - 19.81 14.69 2.6%
DCF (EBITDA 10y) 11.26 - 21.46 15.69 9.7%
Fair Value 39.45 - 39.45 39.45 175.71%
P/E 16.68 - 28.60 21.24 48.4%
EV/EBITDA 6.37 - 21.21 12.68 -11.4%
EPV 18.97 - 29.93 24.45 70.9%
DDM - Stable 14.86 - 58.23 36.55 155.4%
DDM - Multi 18.23 - 58.18 28.07 96.2%

NVA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,871.44
Beta 1.46
Outstanding shares (mil) 200.66
Enterprise Value (mil) 3,150.21
Market risk premium 5.10%
Cost of Equity 9.46%
Cost of Debt 4.96%
WACC 8.94%