WRG.TO
Western Energy Services Corp
Price:  
2.80 
CAD
Volume:  
310.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WRG.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Western Energy Services Corp (WRG.TO) is 3.44 CAD. This WRG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.80 CAD, the upside of Western Energy Services Corp is %.

The range of the Intrinsic Value is 2.23 - 5.38 CAD

2.80 CAD
Stock Price
3.44 CAD
Intrinsic Value
Intrinsic Value Details

WRG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2.23 - 5.38 3.44 23.0%
DCF (Growth 10y) 5.11 - 9.85 6.94 147.8%
DCF (EBITDA 5y) 0.78 - 1.44 1.10 -60.6%
DCF (EBITDA 10y) 3.03 - 4.26 3.61 29.1%
Fair Value -1.47 - -1.47 -1.47 -152.57%
P/E (1.57) - (2.26) (1.77) -163.1%
EV/EBITDA (1.28) - 1.05 (0.08) -102.8%
EPV 20.23 - 26.54 23.39 735.2%
DDM - Stable (2.31) - (5.84) (4.08) -245.6%
DDM - Multi 1.25 - 2.62 1.71 -38.8%

WRG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 94.76
Beta -0.03
Outstanding shares (mil) 33.84
Enterprise Value (mil) 206.27
Market risk premium 5.10%
Cost of Equity 7.72%
Cost of Debt 6.68%
WACC 6.50%