PXT.TO
Parex Resources Inc
Price:  
14.38 
CAD
Volume:  
217,705.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PXT.TO Intrinsic Value

73.10 %
Upside

What is the intrinsic value of PXT.TO?

As of 2025-07-06, the Intrinsic Value of Parex Resources Inc (PXT.TO) is 24.89 CAD. This PXT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.38 CAD, the upside of Parex Resources Inc is 73.10%.

The range of the Intrinsic Value is 21.94 - 29.23 CAD

Is PXT.TO undervalued or overvalued?

Based on its market price of 14.38 CAD and our intrinsic valuation, Parex Resources Inc (PXT.TO) is undervalued by 73.10%.

14.38 CAD
Stock Price
24.89 CAD
Intrinsic Value
Intrinsic Value Details

PXT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.94 - 29.23 24.89 73.1%
DCF (Growth 10y) 17.87 - 21.99 19.56 36.0%
DCF (EBITDA 5y) 20.18 - 30.61 25.82 79.6%
DCF (EBITDA 10y) 19.04 - 26.92 23.05 60.3%
Fair Value 28.24 - 28.24 28.24 96.38%
P/E 10.87 - 14.15 13.14 -8.6%
EV/EBITDA 20.73 - 50.52 35.71 148.4%
EPV 37.13 - 47.97 42.55 195.9%
DDM - Stable 7.28 - 13.83 10.56 -26.6%
DDM - Multi 9.79 - 13.40 11.25 -21.7%

PXT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,406.51
Beta 1.58
Outstanding shares (mil) 97.81
Enterprise Value (mil) 1,371.39
Market risk premium 5.10%
Cost of Equity 9.61%
Cost of Debt 4.25%
WACC 9.19%