As of 2023-11-28, the Intrinsic Value of Tourmaline Oil Corp (TOU.TO) is
111.69 CAD. This TOU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 66.82 CAD, the upside of Tourmaline Oil Corp is
67.10%.
The range of the Intrinsic Value is 95.46 - 135.13 CAD
111.69 CAD
Intrinsic Value
TOU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
95.46 - 135.13 |
111.69 |
67.1% |
| DCF (Growth 10y) |
115.34 - 160.53 |
133.91 |
100.4% |
| DCF (EBITDA 5y) |
88.20 - 114.00 |
97.04 |
45.2% |
| DCF (EBITDA 10y) |
107.45 - 138.59 |
119.10 |
78.2% |
| Fair Value |
73.75 - 73.75 |
73.75 |
10.38% |
| P/E |
18.70 - 77.69 |
44.02 |
-34.1% |
| EV/EBITDA |
27.01 - 60.11 |
40.36 |
-39.6% |
| EPV |
79.76 - 101.30 |
90.53 |
35.5% |
| DDM - Stable |
19.97 - 37.21 |
28.59 |
-57.2% |
| DDM - Multi |
139.89 - 181.72 |
157.09 |
135.1% |
TOU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
22,770.32 |
| Beta |
0.76 |
| Outstanding shares (mil) |
340.77 |
| Enterprise Value (mil) |
23,174.40 |
| Market risk premium |
5.50% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.00% |
| WACC |
9.10% |