As of 2026-03-31, the Intrinsic Value of Tenaz Energy Corp (TNZ.TO) is 156.93 CAD. This TNZ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.01 CAD, the upside of Tenaz Energy Corp is 141.40%.
The range of the Intrinsic Value is 96.06 - 351.04 CAD
Based on its market price of 65.01 CAD and our intrinsic valuation, Tenaz Energy Corp (TNZ.TO) is undervalued by 141.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 96.06 - 351.04 | 156.93 | 141.4% |
| DCF (Growth 10y) | 815.96 - 4,030.69 | 1,539.27 | 2267.7% |
| DCF (EBITDA 5y) | 502.86 - 868.50 | 652.40 | 903.5% |
| DCF (EBITDA 10y) | 2,021.60 - 5,079.69 | 3,147.86 | 4742.1% |
| Fair Value | 246.65 - 246.65 | 246.65 | 279.40% |
| P/E | 119.83 - 140.69 | 131.05 | 101.6% |
| EV/EBITDA | 30.52 - 115.36 | 70.43 | 8.3% |
| EPV | (4.08) - 3.25 | (0.42) | -100.6% |
| DDM - Stable | 76.95 - 189.25 | 133.10 | 104.7% |
| DDM - Multi | 723.55 - 1,478.09 | 981.74 | 1410.1% |
| Market Cap (mil) | 2,079.67 |
| Beta | -0.20 |
| Outstanding shares (mil) | 31.99 |
| Enterprise Value (mil) | 2,356.70 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.33% |
| Cost of Debt | 67.40% |
| WACC | 10.21% |