PXT.TO
Parex Resources Inc
Price:  
21.36 
CAD
Volume:  
172,887.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PXT.TO Intrinsic Value

%
Upside

As of 2024-06-19, the Intrinsic Value of Parex Resources Inc (PXT.TO) is 56.25 CAD. This PXT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.36 CAD, the upside of Parex Resources Inc is %.

The range of the Intrinsic Value is 47.75 - 68.94 CAD

21.36 CAD
Stock Price
56.25 CAD
Intrinsic Value
Intrinsic Value Details

PXT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.75 - 68.94 56.25 163.3%
DCF (Growth 10y) 55.45 - 78.97 64.93 204.0%
DCF (EBITDA 5y) 45.99 - 66.24 56.68 165.3%
DCF (EBITDA 10y) 54.72 - 77.83 66.27 210.3%
Fair Value 137.93 - 137.93 137.93 545.75%
P/E 31.93 - 56.17 43.97 105.8%
EV/EBITDA 33.03 - 51.95 43.81 105.1%
EPV 46.51 - 59.80 53.16 148.9%
DDM - Stable 40.37 - 77.50 58.94 175.9%
DDM - Multi 40.57 - 60.87 48.71 128.0%

PXT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,206.79
Beta 0.66
Outstanding shares (mil) 103.31
Enterprise Value (mil) 2,213.77
Market risk premium 5.10%
Cost of Equity 8.49%
Cost of Debt 4.26%
WACC 8.16%