As of 2025-10-19, the Intrinsic Value of Valeura Energy Inc (VLE.TO) is 34.27 CAD. This VLE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 6.65 CAD, the upside of Valeura Energy Inc is 415.40%.
The range of the Intrinsic Value is 17.36 - 133.84 CAD
Based on its market price of 6.65 CAD and our intrinsic valuation, Valeura Energy Inc (VLE.TO) is undervalued by 415.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (84.31) - (17.15) | (26.92) | -504.8% |
| DCF (Growth 10y) | 17.36 - 133.84 | 34.27 | 415.4% |
| DCF (EBITDA 5y) | 27.01 - 53.99 | 41.08 | 517.7% |
| DCF (EBITDA 10y) | 30.13 - 63.69 | 46.53 | 599.7% |
| Fair Value | 75.67 - 75.67 | 75.67 | 1,037.84% |
| P/E | 7.42 - 25.73 | 15.42 | 131.8% |
| EV/EBITDA | 16.79 - 37.51 | 25.82 | 288.3% |
| EPV | (373.88) - (539.46) | (456.67) | -6967.2% |
| DDM - Stable | 34.49 - 247.61 | 141.05 | 2021.1% |
| DDM - Multi | 23.42 - 133.92 | 40.20 | 504.4% |
| Market Cap (mil) | 706.43 |
| Beta | 0.37 |
| Outstanding shares (mil) | 106.23 |
| Enterprise Value (mil) | 539.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.62% |
| Cost of Debt | 5.00% |
| WACC | 7.26% |