As of 2025-05-26, the Intrinsic Value of Parex Resources Inc (PXT.TO) is 24.86 CAD. This PXT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 CAD, the upside of Parex Resources Inc is 91.20%.
The range of the Intrinsic Value is 21.86 - 29.32 CAD
Based on its market price of 13.00 CAD and our intrinsic valuation, Parex Resources Inc (PXT.TO) is undervalued by 91.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.86 - 29.32 | 24.86 | 91.2% |
| DCF (Growth 10y) | 17.85 - 22.09 | 19.58 | 50.6% |
| DCF (EBITDA 5y) | 19.76 - 29.35 | 24.75 | 90.4% |
| DCF (EBITDA 10y) | 18.78 - 26.13 | 22.39 | 72.2% |
| Fair Value | 28.51 - 28.51 | 28.51 | 119.29% |
| P/E | 10.60 - 14.08 | 12.73 | -2.1% |
| EV/EBITDA | 19.59 - 47.01 | 33.02 | 154.0% |
| EPV | 36.86 - 48.10 | 42.48 | 226.8% |
| DDM - Stable | 7.19 - 13.78 | 10.48 | -19.4% |
| DDM - Multi | 9.69 - 13.36 | 11.17 | -14.1% |
| Market Cap (mil) | 1,271.53 |
| Beta | 1.53 |
| Outstanding shares (mil) | 97.81 |
| Enterprise Value (mil) | 1,236.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.78% |
| Cost of Debt | 4.25% |
| WACC | 9.31% |