TNZ.TO
Tenaz Energy Corp
Price:  
19.81 
CAD
Volume:  
18,014.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TNZ.TO Intrinsic Value

-1,856.70 %
Upside

What is the intrinsic value of TNZ.TO?

As of 2025-07-11, the Intrinsic Value of Tenaz Energy Corp (TNZ.TO) is (348.01) CAD. This TNZ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.81 CAD, the upside of Tenaz Energy Corp is -1,856.70%.

The range of the Intrinsic Value is (1,735.99) - (179.94) CAD

Is TNZ.TO undervalued or overvalued?

Based on its market price of 19.81 CAD and our intrinsic valuation, Tenaz Energy Corp (TNZ.TO) is overvalued by 1,856.70%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

19.81 CAD
Stock Price
(348.01) CAD
Intrinsic Value
Intrinsic Value Details

TNZ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,735.99) - (179.94) (348.01) -1856.7%
DCF (Growth 10y) (880.14) - (17,206.21) (2,352.85) -11977.1%
DCF (EBITDA 5y) (121.59) - (236.65) (1,234.50) -123450.0%
DCF (EBITDA 10y) (625.88) - (2,504.63) (1,234.50) -123450.0%
Fair Value -2.26 - -2.26 -2.26 -111.42%
P/E (6.04) - (6.02) (5.92) -129.9%
EV/EBITDA 0.62 - 0.73 0.68 -96.6%
EPV 3.24 - 11.95 7.60 -61.7%
DDM - Stable (3.57) - (10.58) (7.07) -135.7%
DDM - Multi (174.51) - (412.92) (246.65) -1345.1%

TNZ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 545.77
Beta 1.61
Outstanding shares (mil) 27.55
Enterprise Value (mil) 548.74
Market risk premium 5.10%
Cost of Equity 10.36%
Cost of Debt 66.10%
WACC 19.20%