As of 2025-06-16, the Intrinsic Value of Nuvista Energy Ltd (NVA.TO) is 16.33 CAD. This NVA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.44 CAD, the upside of Nuvista Energy Ltd is 5.80%.
The range of the Intrinsic Value is 10.54 - 34.20 CAD
Based on its market price of 15.44 CAD and our intrinsic valuation, Nuvista Energy Ltd (NVA.TO) is undervalued by 5.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.54 - 34.20 | 16.33 | 5.8% |
| DCF (Growth 10y) | 11.49 - 34.02 | 17.08 | 10.6% |
| DCF (EBITDA 5y) | 10.17 - 19.76 | 14.20 | -8.1% |
| DCF (EBITDA 10y) | 11.06 - 21.20 | 15.15 | -1.9% |
| Fair Value | 39.45 - 39.45 | 39.45 | 155.54% |
| P/E | 17.14 - 31.34 | 22.13 | 43.4% |
| EV/EBITDA | 6.37 - 22.21 | 13.15 | -14.8% |
| EPV | 18.53 - 28.96 | 23.74 | 53.8% |
| DDM - Stable | 14.51 - 54.21 | 34.36 | 122.5% |
| DDM - Multi | 17.71 - 53.90 | 26.95 | 74.6% |
| Market Cap (mil) | 3,098.19 |
| Beta | 1.51 |
| Outstanding shares (mil) | 200.66 |
| Enterprise Value (mil) | 3,376.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.67% |
| Cost of Debt | 4.96% |
| WACC | 9.18% |