SHLE.TO
Source Energy Services Ltd
Price:  
13.50 
CAD
Volume:  
30,265.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHLE.TO Intrinsic Value

44.40 %
Upside

What is the intrinsic value of SHLE.TO?

As of 2025-06-22, the Intrinsic Value of Source Energy Services Ltd (SHLE.TO) is 19.50 CAD. This SHLE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.50 CAD, the upside of Source Energy Services Ltd is 44.40%.

The range of the Intrinsic Value is 13.69 - 28.32 CAD

Is SHLE.TO undervalued or overvalued?

Based on its market price of 13.50 CAD and our intrinsic valuation, Source Energy Services Ltd (SHLE.TO) is undervalued by 44.40%.

13.50 CAD
Stock Price
19.50 CAD
Intrinsic Value
Intrinsic Value Details

SHLE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.69 - 28.32 19.50 44.4%
DCF (Growth 10y) 20.81 - 38.86 28.00 107.4%
DCF (EBITDA 5y) 10.66 - 18.85 12.19 -9.7%
DCF (EBITDA 10y) 17.48 - 28.56 20.57 52.4%
Fair Value 57.59 - 57.59 57.59 326.61%
P/E 8.56 - 14.70 11.98 -11.3%
EV/EBITDA 20.37 - 43.03 26.21 94.1%
EPV 32.14 - 48.84 40.49 199.9%
DDM - Stable 10.76 - 19.95 15.36 13.7%
DDM - Multi 6.17 - 9.39 7.48 -44.6%

SHLE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 182.93
Beta 2.43
Outstanding shares (mil) 13.55
Enterprise Value (mil) 427.31
Market risk premium 5.10%
Cost of Equity 13.19%
Cost of Debt 7.83%
WACC 9.41%