What is the intrinsic value of PXT.TO?

As of 2025-10-16, the Intrinsic Value of Parex Resources Inc (PXT.TO) is 32.46 CAD. This PXT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.18 CAD, the upside of Parex Resources Inc is 78.50%.

The range of the Intrinsic Value is 27.60 - 40.02 CAD

Is PXT.TO undervalued or overvalued?

Based on its market price of 18.18 CAD and our intrinsic valuation, Parex Resources Inc (PXT.TO) is undervalued by 78.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	27.60 - 40.02	32.46	78.5%
DCF (Growth 10y)	28.93 - 41.04	33.69	85.3%
DCF (EBITDA 5y)	30.33 - 47.86	39.44	116.9%
DCF (EBITDA 10y)	31.57 - 48.74	39.94	119.7%
Fair Value	45.76 - 45.76	45.76	151.73%
P/E	17.90 - 29.28	23.41	28.8%
EV/EBITDA	23.55 - 53.29	37.48	106.2%
EPV	39.86 - 53.57	46.71	156.9%
DDM - Stable	12.05 - 24.15	18.10	-0.4%
DDM - Multi	21.42 - 32.08	25.60	40.8%