As of 2025-05-15, the Intrinsic Value of Source Energy Services Ltd (SHLE.TO) is 17.74 CAD. This SHLE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.35 CAD, the upside of Source Energy Services Ltd is 43.70%.
The range of the Intrinsic Value is 11.13 - 29.76 CAD
Based on its market price of 12.35 CAD and our intrinsic valuation, Source Energy Services Ltd (SHLE.TO) is undervalued by 43.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.13 - 29.76 | 17.74 | 43.7% |
| DCF (Growth 10y) | 36.10 - 72.65 | 49.13 | 297.8% |
| DCF (EBITDA 5y) | 9.60 - 13.39 | 11.54 | -6.5% |
| DCF (EBITDA 10y) | 21.64 - 28.13 | 24.83 | 101.1% |
| Fair Value | 17.54 - 17.54 | 17.54 | 42.06% |
| P/E | 3.19 - 13.58 | 7.53 | -39.0% |
| EV/EBITDA | 9.13 - 43.52 | 21.47 | 73.8% |
| EPV | 34.22 - 43.41 | 38.82 | 214.3% |
| DDM - Stable | 4.11 - 10.54 | 7.32 | -40.7% |
| DDM - Multi | 8.97 - 18.83 | 12.25 | -0.8% |
| Market Cap (mil) | 167.34 |
| Beta | 2.26 |
| Outstanding shares (mil) | 13.55 |
| Enterprise Value (mil) | 409.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.48% |
| Cost of Debt | 8.88% |
| WACC | 9.59% |