PEY.TO
Peyto Exploration & Development Corp
Price:  
18.94 
CAD
Volume:  
346,731.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PEY.TO Intrinsic Value

-75.30 %
Upside

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%.

18.94 CAD
Stock Price
4.68 CAD
Intrinsic Value
Intrinsic Value Details

PEY.TO Intrinsic Value - Valuation Summary

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%

PEY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,773.61
Beta 1.14
Outstanding shares (mil) 199.24
Enterprise Value (mil) 5,121.57
Market risk premium 5.10%
Cost of Equity 7.85%
Cost of Debt 6.97%
WACC 7.19%