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