As of 2024-07-27, the Intrinsic Value of Peyto Exploration & Development Corp (PEY.TO) is 18.94 CAD. This PEY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.67 CAD, the upside of Peyto Exploration & Development Corp is %.

The range of the Intrinsic Value is 11.89 - 37.02 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	11.89 - 37.02	18.94	29.1%
DCF (Growth 10y)	11.55 - 32.50	17.49	19.3%
DCF (EBITDA 5y)	8.15 - 13.73	9.72	-33.7%
DCF (EBITDA 10y)	9.36 - 15.31	11.25	-23.3%
Fair Value	38.77 - 38.77	38.77	164.29%
P/E	7.29 - 37.50	15.46	5.4%
EV/EBITDA	4.18 - 14.10	7.44	-49.3%
EPV	31.90 - 47.13	39.51	169.4%
DDM - Stable	12.51 - 40.48	26.50	80.6%
DDM - Multi	12.40 - 28.68	17.04	16.2%