As of 2024-12-15, the Intrinsic Value of Nuvista Energy Ltd (NVA.TO) is
19.55 CAD. This NVA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.44 CAD, the upside of Nuvista Energy Ltd is
45.50%.
The range of the Intrinsic Value is 16.47 - 24.04 CAD
19.55 CAD
Intrinsic Value
NVA.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.47 - 24.04 |
19.55 |
45.5% |
| DCF (Growth 10y) |
21.61 - 31.14 |
25.50 |
89.8% |
| DCF (EBITDA 5y) |
15.89 - 24.85 |
20.42 |
52.0% |
| DCF (EBITDA 10y) |
19.87 - 29.43 |
24.46 |
82.0% |
| Fair Value |
7.24 - 7.24 |
7.24 |
-46.14% |
| P/E |
7.27 - 15.02 |
10.61 |
-21.1% |
| EV/EBITDA |
7.11 - 15.75 |
11.69 |
-13.0% |
| EPV |
18.46 - 24.22 |
21.34 |
58.8% |
| DDM - Stable |
8.63 - 16.05 |
12.34 |
-8.2% |
| DDM - Multi |
14.39 - 21.39 |
17.24 |
28.3% |
NVA.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,748.48 |
| Beta |
1.24 |
| Outstanding shares (mil) |
204.50 |
| Enterprise Value (mil) |
3,053.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.43% |
| Cost of Debt |
4.62% |
| WACC |
9.75% |