TOU.TO
Tourmaline Oil Corp
Price:  
67.07 
CAD
Volume:  
763,373.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOU.TO Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Tourmaline Oil Corp (TOU.TO) is 87.50 CAD. This TOU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.07 CAD, the upside of Tourmaline Oil Corp is %.

The range of the Intrinsic Value is 66.74 - 130.13 CAD

67.07 CAD
Stock Price
87.50 CAD
Intrinsic Value
Intrinsic Value Details

TOU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 66.74 - 130.13 87.50 30.5%
DCF (Growth 10y) 81.18 - 150.09 103.92 54.9%
DCF (EBITDA 5y) 68.79 - 98.04 85.10 26.9%
DCF (EBITDA 10y) 79.89 - 113.03 97.34 45.1%
Fair Value 123.08 - 123.08 123.08 83.52%
P/E 42.44 - 58.69 48.03 -28.4%
EV/EBITDA 40.83 - 74.95 57.82 -13.8%
EPV 118.77 - 150.95 134.86 101.1%
DDM - Stable 45.85 - 121.04 83.44 24.4%
DDM - Multi 73.31 - 136.64 94.13 40.3%

TOU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,573.36
Beta 0.59
Outstanding shares (mil) 351.47
Enterprise Value (mil) 23,977.44
Market risk premium 5.10%
Cost of Equity 7.59%
Cost of Debt 5.00%
WACC 7.43%