PHX.TO
PHX Energy Services Corp
Price:  
9.31 
CAD
Volume:  
202,745.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PHX.TO Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of PHX Energy Services Corp (PHX.TO) is 23.40 CAD. This PHX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.31 CAD, the upside of PHX Energy Services Corp is %.

The range of the Intrinsic Value is 18.91 - 30.86 CAD

9.31 CAD
Stock Price
23.40 CAD
Intrinsic Value
Intrinsic Value Details

PHX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.91 - 30.86 23.40 151.4%
DCF (Growth 10y) 21.46 - 34.39 26.35 183.0%
DCF (EBITDA 5y) 14.10 - 17.39 15.83 70.0%
DCF (EBITDA 10y) 17.78 - 22.69 20.17 116.6%
Fair Value 71.69 - 71.69 71.69 670.05%
P/E 10.65 - 28.28 16.77 80.1%
EV/EBITDA (9.15) - 14.99 1.57 -83.2%
EPV 4.10 - 6.05 5.08 -45.5%
DDM - Stable 19.80 - 42.35 31.07 233.8%
DDM - Multi 14.38 - 24.57 18.20 95.5%

PHX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 451.61
Beta 0.65
Outstanding shares (mil) 48.51
Enterprise Value (mil) 479.95
Market risk premium 5.10%
Cost of Equity 8.62%
Cost of Debt 6.17%
WACC 8.20%