As of 2024-12-12, the Intrinsic Value of Pipestone Energy Corp (PIPE.TO) is 1,322.19 CAD. This PIPE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.14 CAD, the upside of Pipestone Energy Corp is 4,437.40%.

The range of the Intrinsic Value is 1,038.33 - 1,736.58 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	1,038.33 - 1,736.58	1,322.19	4437.4%
DCF (Growth 10y)	(29.70) - (10.86)	(20.11)	-169.0%
DCF (EBITDA 5y)	201.57 - 527.25	297.16	919.8%
DCF (EBITDA 10y)	17.54 - 95.09	44.45	52.5%
Fair Value	210.90 - 210.90	210.90	623.75%
P/E	31.55 - 71.21	53.12	82.3%
EV/EBITDA	23.86 - 325.29	124.33	326.7%
EPV	10.16 - 16.46	13.31	-54.3%
DDM - Stable	46.31 - 87.48	66.89	129.6%
DDM - Multi	9.18 - 12.31	10.45	-64.1%