As of 2025-05-23, the Intrinsic Value of PHX Energy Services Corp (PHX.TO) is 16.88 CAD. This PHX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.97 CAD, the upside of PHX Energy Services Corp is 111.80%.
The range of the Intrinsic Value is 13.92 - 21.48 CAD
Based on its market price of 7.97 CAD and our intrinsic valuation, PHX Energy Services Corp (PHX.TO) is undervalued by 111.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.92 - 21.48 | 16.88 | 111.8% |
| DCF (Growth 10y) | 14.79 - 22.10 | 17.67 | 121.7% |
| DCF (EBITDA 5y) | 11.11 - 13.53 | 12.22 | 53.3% |
| DCF (EBITDA 10y) | 13.00 - 16.20 | 14.45 | 81.4% |
| Fair Value | 31.46 - 31.46 | 31.46 | 294.69% |
| P/E | 5.34 - 8.28 | 7.04 | -11.7% |
| EV/EBITDA | 5.97 - 12.71 | 8.79 | 10.3% |
| EPV | 4.80 - 6.76 | 5.78 | -27.5% |
| DDM - Stable | 8.91 - 17.32 | 13.11 | 64.5% |
| DDM - Multi | 11.87 - 17.46 | 14.09 | 76.9% |
| Market Cap (mil) | 363.11 |
| Beta | 1.55 |
| Outstanding shares (mil) | 45.56 |
| Enterprise Value (mil) | 409.79 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.71% |
| Cost of Debt | 5.57% |
| WACC | 8.22% |