As of 2026-09-27, the Intrinsic Value of Tenaz Energy Corp (TNZ.TO) is 185.69 CAD. This TNZ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.89 CAD, the upside of Tenaz Energy Corp is 173.50%.
The range of the Intrinsic Value is 92.98 - 1,182.54 CAD
Based on its market price of 67.89 CAD and our intrinsic valuation, Tenaz Energy Corp (TNZ.TO) is undervalued by 173.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.98 - 1,182.54 | 185.69 | 173.5% |
| DCF (Growth 10y) | 724.29 - 15,222.13 | 1,826.63 | 2590.6% |
| DCF (EBITDA 5y) | 481.67 - 960.34 | 680.06 | 901.7% |
| DCF (EBITDA 10y) | 1,830.48 - 6,774.07 | 3,469.22 | 5010.1% |
| Fair Value | 85.59 - 85.59 | 85.59 | 26.06% |
| P/E | 48.82 - 310.25 | 146.39 | 115.6% |
| EV/EBITDA | 49.15 - 218.37 | 123.39 | 81.8% |
| EPV | (4.83) - 16.85 | 6.01 | -91.1% |
| DDM - Stable | 68.86 - 236.08 | 152.47 | 124.6% |
| DDM - Multi | 2,294.28 - 6,158.48 | 3,348.37 | 4832.1% |
| Market Cap (mil) | 2,186.74 |
| Beta | -2.04 |
| Outstanding shares (mil) | 32.21 |
| Enterprise Value (mil) | 2,467.51 |
| Market risk premium | 5.10% |
| Cost of Equity | 2.89% |
| Cost of Debt | 66.94% |
| WACC | 9.95% |