NVA.TO
Nuvista Energy Ltd
Price:  
12.94 
CAD
Volume:  
189,905.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NVA.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Nuvista Energy Ltd (NVA.TO) is 26.37 CAD. This NVA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.94 CAD, the upside of Nuvista Energy Ltd is %.

The range of the Intrinsic Value is 20.98 - 35.42 CAD

12.94 CAD
Stock Price
26.37 CAD
Intrinsic Value
Intrinsic Value Details

NVA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.98 - 35.42 26.37 103.8%
DCF (Growth 10y) 27.61 - 46.43 34.66 167.9%
DCF (EBITDA 5y) 21.07 - 25.86 23.91 84.7%
DCF (EBITDA 10y) 26.27 - 34.29 30.45 135.3%
Fair Value 8.86 - 8.86 8.86 -31.57%
P/E 9.69 - 24.37 14.50 12.1%
EV/EBITDA 11.42 - 15.62 12.84 -0.8%
EPV 20.90 - 30.52 25.71 98.7%
DDM - Stable 12.07 - 25.89 18.98 46.7%
DDM - Multi 17.39 - 30.78 22.39 73.0%

NVA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,686.34
Beta 0.68
Outstanding shares (mil) 207.60
Enterprise Value (mil) 2,991.40
Market risk premium 5.10%
Cost of Equity 8.72%
Cost of Debt 4.63%
WACC 8.19%