As of 2024-12-12, the Intrinsic Value of Tourmaline Oil Corp (TOU.TO) is 80.99 CAD. This TOU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.68 CAD, the upside of Tourmaline Oil Corp is 31.30%.

The range of the Intrinsic Value is 57.89 - 137.29 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	57.89 - 137.29	80.99	31.3%
DCF (Growth 10y)	77.88 - 175.03	106.35	72.4%
DCF (EBITDA 5y)	59.67 - 96.80	81.09	31.5%
DCF (EBITDA 10y)	71.08 - 112.67	93.38	51.4%
Fair Value	104.23 - 104.23	104.23	68.98%
P/E	27.71 - 45.53	37.11	-39.8%
EV/EBITDA	37.69 - 65.34	56.34	-8.7%
EPV	98.58 - 131.73	115.16	86.7%
DDM - Stable	38.99 - 121.40	80.19	30.0%
DDM - Multi	73.13 - 164.40	99.88	61.9%