As of 2024-12-14, the Intrinsic Value of Paramount Resources Ltd (POU.TO) is
44.52 CAD. This POU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.50 CAD, the upside of Paramount Resources Ltd is
46.00%.
The range of the Intrinsic Value is 32.45 - 72.65 CAD
44.52 CAD
Intrinsic Value
POU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
32.45 - 72.65 |
44.52 |
46.0% |
DCF (Growth 10y) |
33.16 - 68.18 |
43.80 |
43.6% |
DCF (EBITDA 5y) |
25.96 - 32.46 |
29.49 |
-3.3% |
DCF (EBITDA 10y) |
29.63 - 38.49 |
34.04 |
11.6% |
Fair Value |
61.29 - 61.29 |
61.29 |
100.96% |
P/E |
12.31 - 32.64 |
23.19 |
-24.0% |
EV/EBITDA |
13.35 - 28.54 |
20.03 |
-34.3% |
EPV |
27.15 - 38.97 |
33.06 |
8.4% |
DDM - Stable |
20.19 - 60.52 |
40.35 |
32.3% |
DDM - Multi |
35.25 - 77.11 |
47.84 |
56.9% |
POU.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
4,483.50 |
Beta |
1.07 |
Outstanding shares (mil) |
147.00 |
Enterprise Value (mil) |
4,555.70 |
Market risk premium |
5.10% |
Cost of Equity |
8.07% |
Cost of Debt |
4.25% |
WACC |
8.04% |