PEY.TO
Peyto Exploration & Development Corp
Price:  
14.12 
CAD
Volume:  
1,126,389.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEY.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Peyto Exploration & Development Corp (PEY.TO) is 24.37 CAD. This PEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.12 CAD, the upside of Peyto Exploration & Development Corp is %.

The range of the Intrinsic Value is 18.07 - 35.92 CAD

14.12 CAD
Stock Price
24.37 CAD
Intrinsic Value
Intrinsic Value Details

PEY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.07 - 35.92 24.37 72.6%
DCF (Growth 10y) 20.01 - 38.23 26.47 87.5%
DCF (EBITDA 5y) 13.30 - 16.84 14.91 5.6%
DCF (EBITDA 10y) 16.77 - 22.73 19.44 37.7%
Fair Value 45.44 - 45.44 45.44 221.84%
P/E 2.77 - 14.98 8.72 -38.2%
EV/EBITDA 3.53 - 12.81 8.69 -38.4%
EPV 23.33 - 39.04 31.19 120.9%
DDM - Stable 10.32 - 24.51 17.41 23.3%
DDM - Multi 8.12 - 14.81 10.47 -25.9%

PEY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,472.38
Beta 0.74
Outstanding shares (mil) 175.10
Enterprise Value (mil) 3,379.12
Market risk premium 5.10%
Cost of Equity 10.00%
Cost of Debt 4.50%
WACC 8.28%