
Crew Energy Inc
TSX:CR

Intrinsic Value
The intrinsic value of one
CR
stock under the Base Case scenario is
3.6
CAD.
Compared to the current market price of 7.4 CAD,
Crew Energy Inc
is
Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Crew Energy Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Crew Energy Inc
Balance Sheet Decomposition
Crew Energy Inc
Current Assets | 46.2m |
Receivables | 33.9m |
Other Current Assets | 12.3m |
Non-Current Assets | 1.6B |
PP&E | 1.6B |
Free Cash Flow Analysis
Crew Energy Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Crew Energy Inc
Revenue
|
307.2m
CAD
|
Cost of Revenue
|
-48.6m
CAD
|
Gross Profit
|
258.6m
CAD
|
Operating Expenses
|
-155.5m
CAD
|
Operating Income
|
103.1m
CAD
|
Other Expenses
|
-34.4m
CAD
|
Net Income
|
68.7m
CAD
|
CR Profitability Score
Profitability Due Diligence
Crew Energy Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Crew Energy Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
CR Solvency Score
Solvency Due Diligence
Crew Energy Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Crew Energy Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CR Price Targets Summary
Crew Energy Inc
Dividends
Current shareholder yield for CR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CR
stock under the Base Case scenario is
3.6
CAD.
Compared to the current market price of 7.4 CAD,
Crew Energy Inc
is
Overvalued by 51%.