What is the intrinsic value of SDI.V?

As of 2025-05-15, the Intrinsic Value of Stampede Drilling Inc (SDI.V) is 0.41 CAD. This SDI.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.14 CAD, the upside of Stampede Drilling Inc is 190.80%.

The range of the Intrinsic Value is 0.32 - 0.55 CAD

Is SDI.V undervalued or overvalued?

Based on its market price of 0.14 CAD and our intrinsic valuation, Stampede Drilling Inc (SDI.V) is undervalued by 190.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.32 - 0.55	0.41	190.8%
DCF (Growth 10y)	0.51 - 0.86	0.64	358.6%
DCF (EBITDA 5y)	0.42 - 0.50	0.45	222.9%
DCF (EBITDA 10y)	0.52 - 0.66	0.58	315.0%
Fair Value	0.25 - 0.25	0.25	77.60%
P/E	0.14 - 0.33	0.23	65.8%
EV/EBITDA	(0.18) - 0.43	0.10	-28.5%
EPV	(0.21) - (0.25)	(0.23)	-265.7%
DDM - Stable	0.33 - 0.73	0.53	277.8%
DDM - Multi	0.28 - 0.52	0.37	164.6%