CDR Relative Valuation - Condor Energies Inc

Watchlist Manager

Watchlist

Price: 1.86 CAD 1.09%

Market Cap: 125.5m CAD

Section:

Relative Value

CDR doesn't have a meaningful market cap.

The Relative Value of one CDR stock under the Base Case scenario is hidden CAD. Compared to the current market price of 1.86 CAD, Condor Energies Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

CDR Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

1.9

P/S

vs History	92
vs Industry	26

Median 5Y

8.7

Industry

1.3

Forward

1.3

More Details

Negative

P/E

vs History
vs Industry

Median 5Y

-7.1

Industry

10.7

Forward

8.2

More Details

5.5

P/OCF

vs History	11
vs Industry	5

Median 5Y

-3.7

Industry

4.9

More Details

30.2

P/FCFE

vs History	9
vs Industry	12

Median 5Y

-1.7

Industry

10.4

More Details

P/B

vs History	14
vs Industry	2

Median 5Y

2.5

Industry

1.2

More Details

1.6

EV/S

vs History	88
vs Industry	31

Median 5Y

4.9

Industry

1.9

Forward

1.1

More Details

3.1

EV/GP

vs History	84
vs Industry	31

Median 5Y

7.5

Industry

4.7

More Details

5.2

EV/EBITDA

vs History	9
vs Industry	9

Median 5Y

-2.6

Industry

6.2

Forward

2.5

More Details

9.4

EV/EBIT

vs History	9
vs Industry	8

Median 5Y

-1.3

Industry

8.9

Forward

4.6

More Details

4.6

EV/OCF

vs History	11
vs Industry	7

Median 5Y

-2.5

Industry

6.5

More Details

19.5

EV/FCFF

vs History	0
vs Industry

Median 5Y

-2.4

Industry

10.5

More Details

3.9

EV/IC

vs History	41
vs Industry	9

Median 5Y

3.8

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		Condor Energies Inc TSX:CDR	125.5m CAD	1.9	-45.5	5.2	9.4
US		Conocophillips NYSE:COP	118.3B USD	2.1	12.4	5.6	9.8
CN	C	CNOOC Ltd SSE:600938	719.2B CNY	1.7	5.3	3.2	3.2
CA		Canadian Natural Resources Ltd TSX:CNQ	91.8B CAD	2.4	12.1	6	9.7
US		EOG Resources Inc NYSE:EOG	67.9B USD	2.9	11.2	5.3	8
US	P	Pioneer Natural Resources Co LSE:0KIX	46B USD	2.4	9.4	5.4	7.8
US		Hess Corp NYSE:HES	44.5B USD	3.6	20	7.9	13
US		Diamondback Energy Inc NASDAQ:FANG	40.5B USD	3.1	10.2	5.9	9.8
US	V	Venture Global Inc NYSE:VG	40.5B USD	7.6	44	27.6	35.6
US		EQT Corp NYSE:EQT	33.1B USD	5.9	89.7	15.6	125.7
US	C	Continental Resources Inc F:C5L	25.8B EUR	3.4	8.5	4.9	6.7

				Revenue Growth	P/S to Growth
CA		Condor Energies Inc TSX:CDR	Average P/S: 3.4 1.9	N/A	N/A
US		Conocophillips NYSE:COP	2.1	5%	0.4
CN	C	CNOOC Ltd SSE:600938	1.7	2%	0.9
CA		Canadian Natural Resources Ltd TSX:CNQ	2.4	5%	0.5
US		EOG Resources Inc NYSE:EOG	2.9	4%	0.7
US	P	Pioneer Natural Resources Co LSE:0KIX	2.4	-1%	N/A
US		Hess Corp NYSE:HES	3.6	5%	0.7
US		Diamondback Energy Inc NASDAQ:FANG	3.1	11%	0.3
US	V	Venture Global Inc NYSE:VG	7.6	49%	0.2
US		EQT Corp NYSE:EQT	5.9	21%	0.3
US	C	Continental Resources Inc F:C5L	3.4	N/A	N/A

				Earnings Growth	PEG
CA		Condor Energies Inc TSX:CDR	Average P/E: 22.3 Negative Multiple: -45.5	N/A	N/A
US		Conocophillips NYSE:COP	12.4	6%	2.1
CN	C	CNOOC Ltd SSE:600938	5.3	2%	2.7
CA		Canadian Natural Resources Ltd TSX:CNQ	12.1	20%	0.6
US		EOG Resources Inc NYSE:EOG	11.2	1%	11.2
US	P	Pioneer Natural Resources Co LSE:0KIX	9.4	1%	9.4
US		Hess Corp NYSE:HES	20	11%	1.8
US		Diamondback Energy Inc NASDAQ:FANG	10.2	12%	0.9
US	V	Venture Global Inc NYSE:VG	44	8%	5.5
US		EQT Corp NYSE:EQT	89.7	121%	0.7
US	C	Continental Resources Inc F:C5L	8.5	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Condor Energies Inc TSX:CDR	1.86 CAD 1.09%
T	Tompkins Financial Corp AMEX:TMP	66.66 USD 1.8%
	Genmab A/S CSE:GMAB	1 298.5 DKK 0.5%
S	Svitzer Group A/S CSE:SVITZR	275.8 DKK -0.07%
	Absolute Software Corp TSX:ABST	15.2 CAD 0.07%
	Avalon Advanced Materials Inc TSX:AVL	0.04 CAD 14.29%

	Johnson & Johnson NYSE:JNJ	156.01 USD 0.29%
	Berkshire Hathaway Inc NYSE:BRK.A	727 455 USD 0.97%
	Bank of America Corp NYSE:BAC	48.93 USD 0.45%
	Mastercard Inc NYSE:MA	569.24 USD 1.37%
	UnitedHealth Group Inc NYSE:UNH	308.55 USD 0.32%
	Exxon Mobil Corp NYSE:XOM	112.2 USD 1.04%

	Franklin Covey Co NYSE:FC	22.1 USD -8.56%
	Mohawk Industries Inc NYSE:MHK	110.84 USD -0.4%
	Ardmore Shipping Corp NYSE:ASC	10.25 USD 0.49%
	ASGN Inc NYSE:ASGN	52.84 USD 1.23%
	Skyworks Solutions Inc NASDAQ:SWKS	78.76 USD 0.74%
	Weatherford International PLC NASDAQ:WFRD	54.15 USD -2.11%

	Johnson & Johnson NYSE:JNJ	156.01 USD 0.29%
	Bank of America Corp NYSE:BAC	48.93 USD 0.45%
	Mastercard Inc NYSE:MA	569.24 USD 1.37%
	Salesforce Inc NYSE:CRM	272.15 USD 1.09%
	Abbvie Inc NYSE:ABBV	189.28 USD -0.77%
	Home Depot Inc NYSE:HD	371.68 USD -0.05%

Condor Energies Inc
TSX:CDR

Relative Value

Valuation Multiples

Multiples Across Competitors

CDR Competitors Multiples
Condor Energies Inc Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
CA		Condor Energies Inc TSX:CDR	Average EV/EBITDA: 8.4 5.2	64%	0.1
US		Conocophillips NYSE:COP	5.6	8%	0.7
CN	C	CNOOC Ltd SSE:600938	3.2	12%	0.3
CA		Canadian Natural Resources Ltd TSX:CNQ	6	1%	6
US		EOG Resources Inc NYSE:EOG	5.3	2%	2.7
US	P	Pioneer Natural Resources Co LSE:0KIX	5.4	4%	1.3
US		Hess Corp NYSE:HES	7.9	8%	1
US		Diamondback Energy Inc NASDAQ:FANG	5.9	13%	0.5
US	V	Venture Global Inc NYSE:VG	27.6	40%	0.7
US		EQT Corp NYSE:EQT	15.6	38%	0.4
US	C	Continental Resources Inc F:C5L	4.9	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
CA		Condor Energies Inc TSX:CDR	Average EV/EBIT: 21.7 9.4	N/A	N/A
US		Conocophillips NYSE:COP	9.8	10%	1
CN	C	CNOOC Ltd SSE:600938	3.2	0%	N/A
CA		Canadian Natural Resources Ltd TSX:CNQ	9.7	6%	1.6
US		EOG Resources Inc NYSE:EOG	8	-2%	N/A
US	P	Pioneer Natural Resources Co LSE:0KIX	7.8	2%	3.9
US		Hess Corp NYSE:HES	13	8%	1.6
US		Diamondback Energy Inc NASDAQ:FANG	9.8	6%	1.6
US	V	Venture Global Inc NYSE:VG	35.6	27%	1.3
US		EQT Corp NYSE:EQT	125.7	127%	1
US	C	Continental Resources Inc F:C5L	6.7	N/A	N/A

	Monolithic Power Systems Inc NASDAQ:MPWR	758.64 USD -0.75%
	NVIDIA Corp NASDAQ:NVDA	159.34 USD 1.33%
	Pro Medicus Ltd ASX:PME	307.89 AUD 0.16%
P	Plover Bay Technologies Ltd HKEX:1523	5.99 HKD 4.72%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	221.5 GBX

	Salesforce Inc NYSE:CRM	272.15 USD 1.09%
	Accenture PLC NYSE:ACN	304.78 USD 0.82%
	ServiceNow Inc NYSE:NOW	1 044.69 USD 3.46%
	Spotify Technology SA NYSE:SPOT	725.05 USD 2.19%
	EOG Resources Inc NYSE:EOG	123.15 USD 0.22%
	Monster Beverage Corp NASDAQ:MNST	63.08 USD 0.06%

52 Week Range	1.44 2.64
Price Target

Condor Energies Inc TSX:CDR

Relative Value

Valuation Multiples

Multiples Across Competitors

CDR Competitors Multiples Condor Energies Inc Competitors

See Also

Company

Help

Tools

Stocks

Condor Energies Inc
TSX:CDR

CDR Competitors Multiples
Condor Energies Inc Competitors