PHX.TO
PHX Energy Services Corp
Price:  
7.97 
CAD
Volume:  
39,542.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHX.TO Intrinsic Value

111.80 %
Upside

What is the intrinsic value of PHX.TO?

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

Is PHX.TO undervalued or overvalued?

Based on its market price of 7.97 CAD and our intrinsic valuation, PHX Energy Services Corp (PHX.TO) is undervalued by 111.80%.

7.97 CAD
Stock Price
16.88 CAD
Intrinsic Value
Intrinsic Value Details

PHX.TO Intrinsic Value - Valuation Summary

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%

PHX.TO Intrinsic Value - Key Valuation Metrics

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%