What is the intrinsic value of SHLE.TO?

As of 2025-07-03, the Intrinsic Value of Source Energy Services Ltd (SHLE.TO) is 19.43 CAD. This SHLE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.19 CAD, the upside of Source Energy Services Ltd is 47.30%.

The range of the Intrinsic Value is 13.60 - 28.30 CAD

Is SHLE.TO undervalued or overvalued?

Based on its market price of 13.19 CAD and our intrinsic valuation, Source Energy Services Ltd (SHLE.TO) is undervalued by 47.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.60 - 28.30	19.43	47.3%
DCF (Growth 10y)	20.70 - 38.83	27.91	111.6%
DCF (EBITDA 5y)	10.13 - 18.20	11.95	-9.4%
DCF (EBITDA 10y)	17.03 - 27.97	20.35	54.3%
Fair Value	57.59 - 57.59	57.59	336.64%
P/E	6.81 - 12.85	10.31	-21.8%
EV/EBITDA	13.99 - 30.61	20.14	52.7%
EPV	32.01 - 48.81	40.41	206.4%
DDM - Stable	10.65 - 19.80	15.23	15.4%
DDM - Multi	6.09 - 9.30	7.39	-43.9%