As of 2024-12-14, the Intrinsic Value of Source Energy Services Ltd (SHLE.TO) is 177.05 CAD. This SHLE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.41 CAD, the upside of Source Energy Services Ltd is 916.90%.

The range of the Intrinsic Value is 143.27 - 230.75 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	143.27 - 230.75	177.05	916.9%
DCF (Growth 10y)	181.31 - 286.86	222.23	1176.4%
DCF (EBITDA 5y)	90.60 - 119.25	98.84	467.7%
DCF (EBITDA 10y)	134.89 - 177.14	149.61	759.3%
Fair Value	62.66 - 62.66	62.66	259.88%
P/E	32.68 - 89.47	59.19	240.0%
EV/EBITDA	18.61 - 158.56	73.29	320.9%
EPV	27.35 - 43.71	35.53	104.1%
DDM - Stable	68.97 - 152.44	110.70	535.9%
DDM - Multi	73.37 - 133.29	95.29	447.3%