YGR.TO
Yangarra Resources Ltd
Price:  
1.22 
CAD
Volume:  
280,539.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YGR.TO Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Yangarra Resources Ltd (YGR.TO) is 12.15 CAD. This YGR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.22 CAD, the upside of Yangarra Resources Ltd is %.

The range of the Intrinsic Value is 10.05 - 15.27 CAD

1.22 CAD
Stock Price
12.15 CAD
Intrinsic Value
Intrinsic Value Details

YGR.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.05 - 15.27 12.15 895.9%
DCF (Growth 10y) 11.32 - 16.62 13.47 1003.7%
DCF (EBITDA 5y) 6.79 - 9.13 7.92 549.2%
DCF (EBITDA 10y) 8.93 - 11.66 10.21 737.1%
Fair Value 15.64 - 15.64 15.64 1,181.81%
P/E 3.27 - 5.53 4.10 236.2%
EV/EBITDA 2.08 - 4.22 3.20 162.3%
EPV 0.51 - 1.01 0.76 -37.7%
DDM - Stable 2.91 - 5.53 4.22 246.0%
DDM - Multi 4.35 - 6.69 5.29 333.5%

YGR.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 115.66
Beta 1.17
Outstanding shares (mil) 94.80
Enterprise Value (mil) 245.56
Market risk premium 5.10%
Cost of Equity 13.11%
Cost of Debt 4.32%
WACC 7.67%