What is the intrinsic value of PEY.TO?

As of 2025-05-17, the Intrinsic Value of Peyto Exploration & Development Corp (PEY.TO) is 4.68 CAD. This PEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.94 CAD, the upside of Peyto Exploration & Development Corp is -75.30%.

The range of the Intrinsic Value is 0.27 - 29.82 CAD

Is PEY.TO undervalued or overvalued?

Based on its market price of 18.94 CAD and our intrinsic valuation, Peyto Exploration & Development Corp (PEY.TO) is overvalued by 75.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.27 - 29.82	4.68	-75.3%
DCF (Growth 10y)	0.93 - 30.25	5.34	-71.8%
DCF (EBITDA 5y)	2.93 - 10.27	6.45	-65.9%
DCF (EBITDA 10y)	2.63 - 10.16	6.07	-67.9%
Fair Value	35.21 - 35.21	35.21	85.88%
P/E	9.74 - 36.89	20.42	7.8%
EV/EBITDA	2.65 - 19.27	11.22	-40.8%
EPV	24.86 - 38.07	31.47	66.1%
DDM - Stable	16.01 - 82.35	49.18	159.6%
DDM - Multi	23.38 - 83.88	35.52	87.5%