As of 2025-05-23, the Intrinsic Value of Peyto Exploration & Development Corp (PEY.TO) is 4.59 CAD. This PEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.24 CAD, the upside of Peyto Exploration & Development Corp is -76.10%.
The range of the Intrinsic Value is 0.23 - 29.29 CAD
Based on its market price of 19.24 CAD and our intrinsic valuation, Peyto Exploration & Development Corp (PEY.TO) is overvalued by 76.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.23 - 29.29 | 4.59 | -76.1% |
| DCF (Growth 10y) | 0.88 - 29.72 | 5.25 | -72.7% |
| DCF (EBITDA 5y) | 2.78 - 9.66 | 5.84 | -69.6% |
| DCF (EBITDA 10y) | 2.50 - 9.61 | 5.55 | -71.2% |
| Fair Value | 35.21 - 35.21 | 35.21 | 82.98% |
| P/E | 10.10 - 26.67 | 17.15 | -10.8% |
| EV/EBITDA | 2.49 - 19.45 | 10.96 | -43.0% |
| EPV | 24.73 - 37.97 | 31.35 | 62.9% |
| DDM - Stable | 15.88 - 81.25 | 48.56 | 152.4% |
| DDM - Multi | 23.19 - 82.78 | 35.20 | 83.0% |
| Market Cap (mil) | 3,833.38 |
| Beta | 1.20 |
| Outstanding shares (mil) | 199.24 |
| Enterprise Value (mil) | 5,181.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.88% |
| Cost of Debt | 6.97% |
| WACC | 7.22% |