As of 2024-12-14, the Intrinsic Value of Tenaz Energy Corp (TNZ.TO) is
28.35 CAD. This TNZ.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 14.23 CAD, the upside of Tenaz Energy Corp is
101.80%.
The range of the Intrinsic Value is 20.68 - 35.11 CAD
28.35 CAD
Intrinsic Value
TNZ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(69.07) - (32.74) |
(44.08) |
-413.7% |
| DCF (Growth 10y) |
(47.70) - (96.95) |
(63.21) |
-549.9% |
| DCF (EBITDA 5y) |
20.68 - 35.11 |
28.35 |
101.8% |
| DCF (EBITDA 10y) |
79.66 - 147.95 |
113.59 |
708.5% |
| Fair Value |
0.34 - 0.34 |
0.34 |
-97.61% |
| P/E |
0.82 - 10.94 |
5.45 |
-61.2% |
| EV/EBITDA |
2.50 - 9.91 |
6.19 |
-55.9% |
| EPV |
5.65 - 7.28 |
6.47 |
-54.0% |
| DDM - Stable |
0.56 - 1.57 |
1.07 |
-92.4% |
| DDM - Multi |
43.49 - 95.97 |
59.92 |
326.5% |
TNZ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
390.33 |
| Beta |
1.44 |
| Outstanding shares (mil) |
27.43 |
| Enterprise Value (mil) |
380.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.12% |
| Cost of Debt |
46.01% |
| WACC |
10.14% |