TOU.TO
Tourmaline Oil Corp
Price:  
64.00 
CAD
Volume:  
254,921.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOU.TO Intrinsic Value

29.50 %
Upside

What is the intrinsic value of TOU.TO?

As of 2025-05-24, the Intrinsic Value of Tourmaline Oil Corp (TOU.TO) is 82.90 CAD. This TOU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.00 CAD, the upside of Tourmaline Oil Corp is 29.50%.

The range of the Intrinsic Value is 56.90 - 154.74 CAD

Is TOU.TO undervalued or overvalued?

Based on its market price of 64.00 CAD and our intrinsic valuation, Tourmaline Oil Corp (TOU.TO) is undervalued by 29.50%.

64.00 CAD
Stock Price
82.90 CAD
Intrinsic Value
Intrinsic Value Details

TOU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.90 - 154.74 82.90 29.5%
DCF (Growth 10y) 68.70 - 175.23 97.24 51.9%
DCF (EBITDA 5y) 42.10 - 97.80 67.32 5.2%
DCF (EBITDA 10y) 55.59 - 118.65 82.97 29.6%
Fair Value 82.23 - 82.23 82.23 28.49%
P/E 25.39 - 54.69 34.09 -46.7%
EV/EBITDA 21.18 - 72.19 49.96 -21.9%
EPV 98.79 - 132.98 115.89 81.1%
DDM - Stable 32.59 - 113.53 73.06 14.2%
DDM - Multi 67.55 - 164.29 93.73 46.5%

TOU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,969.28
Beta 0.92
Outstanding shares (mil) 374.52
Enterprise Value (mil) 25,191.31
Market risk premium 5.10%
Cost of Equity 8.34%
Cost of Debt 5.00%
WACC 8.11%