POU.TO
Paramount Resources Ltd
Price:  
30.50 
CAD
Volume:  
161,523.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

POU.TO Intrinsic Value

46.00 %
Upside

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

30.50 CAD
Stock Price
44.52 CAD
Intrinsic Value
Intrinsic Value Details

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%