As of 2025-02-17, the Intrinsic Value of Parex Resources Inc (PXT.TO) is 54.61 CAD. This PXT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.06 CAD, the upside of Parex Resources Inc is 288.40%.

The range of the Intrinsic Value is 47.02 - 65.72 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	47.02 - 65.72	54.61	288.4%
DCF (Growth 10y)	52.84 - 72.74	60.96	333.5%
DCF (EBITDA 5y)	46.30 - 74.46	59.39	322.4%
DCF (EBITDA 10y)	53.11 - 81.69	65.92	368.8%
Fair Value	95.15 - 95.15	95.15	576.71%
P/E	27.64 - 42.95	31.23	122.1%
EV/EBITDA	33.27 - 58.51	47.97	241.2%
EPV	46.40 - 59.09	52.74	275.1%
DDM - Stable	23.95 - 45.00	34.48	145.2%
DDM - Multi	37.72 - 54.65	44.60	217.2%