What is the intrinsic value of TNZ.TO?
As of 2025-09-18, the Intrinsic Value of Tenaz Energy Corp (TNZ.TO) is
31.80 CAD. This TNZ.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 21.63 CAD, the upside of Tenaz Energy Corp is
47.00%.
Is TNZ.TO undervalued or overvalued?
Based on its market price of 21.63 CAD and our intrinsic valuation, Tenaz Energy Corp (TNZ.TO) is undervalued by 47.00%.
31.80 CAD
Intrinsic Value
TNZ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,353.88) - (114.01) |
(220.74) |
-1120.5% |
| DCF (Growth 10y) |
(510.91) - (11,723.80) |
(1,337.40) |
-6283.1% |
| DCF (EBITDA 5y) |
(73.50) - (132.54) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(354.27) - (1,269.04) |
(1,234.50) |
-123450.0% |
| Fair Value |
31.80 - 31.80 |
31.80 |
47.00% |
| P/E |
80.12 - 95.64 |
89.35 |
313.1% |
| EV/EBITDA |
7.11 - 7.96 |
7.52 |
-65.2% |
| EPV |
4.35 - 14.40 |
9.38 |
-56.6% |
| DDM - Stable |
55.76 - 216.50 |
136.13 |
529.4% |
| DDM - Multi |
(113.77) - (352.47) |
(173.16) |
-900.6% |
TNZ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
594.61 |
| Beta |
1.78 |
| Outstanding shares (mil) |
27.49 |
| Enterprise Value (mil) |
573.62 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.31% |
| Cost of Debt |
66.10% |
| WACC |
17.76% |