InPlay Oil Corp (TSX:IPO)

Watchlist Manager

Watchlist

Price: 1.8 CAD 1.12%

Market Cap: 162.2m CAD

Have any thoughts about
InPlay Oil Corp?

Write Note

Section:

Relative Value

The Relative Value of one IPO stock under the Base Case scenario is 2.85 CAD. Compared to the current market price of 1.8 CAD, InPlay Oil Corp is Undervalued by 37%.

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?

IPO Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.1

P/S

vs History	65
vs Industry	48

Median 5Y

1.2

Industry

1.3

Forward

1.2

More Details

6.2

P/E

vs History	14
vs Industry	29

Median 5Y

2.4

Industry

9.7

Forward

14.7

More Details

1.8

P/OCF

vs History	71
vs Industry	44

Median 5Y

2.3

Industry

4.9

More Details

8.8

P/FCFE

vs History	55
vs Industry	20

Median 5Y

10.8

Industry

10.1

More Details

0.5

P/B

vs History	71
vs Industry	59

Median 5Y

0.7

Industry

1.2

More Details

1.4

EV/S

vs History	57
vs Industry	49

Median 5Y

1.6

Industry

1.8

Forward

1.6

More Details

N/A

EV/GP

vs History
vs Industry	66

Median 5Y

Industry

4.5

More Details

2.7

EV/EBITDA

vs History	60
vs Industry	43

Median 5Y

2.9

Industry

Forward

2.8

More Details

6.9

EV/EBIT

vs History	34
vs Industry	28

Median 5Y

5.6

Industry

8.5

Forward

11.6

More Details

2.5

EV/OCF

vs History	73
vs Industry	47

Median 5Y

3.1

Industry

6.5

More Details

13.7

EV/FCFF

vs History	36
vs Industry	4

Median 5Y

7.3

Industry

10.8

More Details

0.5

EV/IC

vs History	60
vs Industry	63

Median 5Y

0.6

Industry

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CA		InPlay Oil Corp TSX:IPO	162.2m CAD	1.1	6.2	2.7	6.9
US		Conocophillips NYSE:COP	131.8B USD	2.4	13.3	6.1	10.1
CN	C	CNOOC Ltd SSE:600938	785.9B CNY	1.8	5.5	3.2	3.2
US		EOG Resources Inc NYSE:EOG	74.2B USD	3	10.4	5.5	7.9
CA		Canadian Natural Resources Ltd TSX:CNQ	99.9B CAD	2.8	13.2	6.5	10.9
US		Diamondback Energy Inc NASDAQ:FANG	51.2B USD	5.3	16	9.5	14.1
US	P	Pioneer Natural Resources Co LSE:0KIX	46B USD	2.4	9.4	5.4	7.8
US		Hess Corp NYSE:HES	43.9B USD	3.5	16.6	7.3	11.1
AU		Woodside Energy Group Ltd ASX:WDS	49.1B AUD	2.4	16.3	3.8	7.1
US		Texas Pacific Land Corp NYSE:TPL	29.9B USD	43.5	66.6	53.6	55.3
US		EQT Corp NYSE:EQT	29.2B USD	5.1	93	14.4	73.9

				Revenue Growth	P/S to Growth
CA		InPlay Oil Corp TSX:IPO	Average P/S: 6.7 1.1	3%	0.4
US		Conocophillips NYSE:COP	2.4	6%	0.4
CN	C	CNOOC Ltd SSE:600938	1.8	5%	0.4
US		EOG Resources Inc NYSE:EOG	3	0%	N/A
CA		Canadian Natural Resources Ltd TSX:CNQ	2.8	2%	1.4
US		Diamondback Energy Inc NASDAQ:FANG	5.3	21%	0.3
US	P	Pioneer Natural Resources Co LSE:0KIX	2.4	-1%	N/A
US		Hess Corp NYSE:HES	3.5	11%	0.3
AU		Woodside Energy Group Ltd ASX:WDS	2.4	-3%	N/A
US		Texas Pacific Land Corp NYSE:TPL	43.5	10%	4.4
US		EQT Corp NYSE:EQT	5.1	6%	0.9

				Earnings Growth	PEG
CA		InPlay Oil Corp TSX:IPO	Average P/E: 24.2 6.2	-25%	N/A
US		Conocophillips NYSE:COP	13.3	4%	3.3
CN	C	CNOOC Ltd SSE:600938	5.5	7%	0.8
US		EOG Resources Inc NYSE:EOG	10.4	-3%	N/A
CA		Canadian Natural Resources Ltd TSX:CNQ	13.2	2%	6.6
US		Diamondback Energy Inc NASDAQ:FANG	16	15%	1.1
US	P	Pioneer Natural Resources Co LSE:0KIX	9.4	1%	9.4
US		Hess Corp NYSE:HES	16.6	36%	0.5
AU		Woodside Energy Group Ltd ASX:WDS	16.3	5%	3.3
US		Texas Pacific Land Corp NYSE:TPL	66.6	12%	5.6
US		EQT Corp NYSE:EQT	93	9%	10.3

				EBITDA Growth	EV/EBITDA to Growth
CA		InPlay Oil Corp TSX:IPO	Average EV/EBITDA: 10.7 2.7	0%	N/A
US		Conocophillips NYSE:COP	6.1	9%	0.7
CN	C	CNOOC Ltd SSE:600938	3.2	19%	0.2
US		EOG Resources Inc NYSE:EOG	5.5	1%	5.5
CA		Canadian Natural Resources Ltd TSX:CNQ	6.5	4%	1.6
US		Diamondback Energy Inc NASDAQ:FANG	9.5	20%	0.5
US	P	Pioneer Natural Resources Co LSE:0KIX	5.4	4%	1.3
US		Hess Corp NYSE:HES	7.3	19%	0.4
AU		Woodside Energy Group Ltd ASX:WDS	3.8	-4%	N/A
US		Texas Pacific Land Corp NYSE:TPL	53.6	14%	3.8
US		EQT Corp NYSE:EQT	14.4	10%	1.4

				EBIT Growth	EV/EBIT to Growth
CA		InPlay Oil Corp TSX:IPO	Average EV/EBIT: 18.9 6.9	-12%	N/A
US		Conocophillips NYSE:COP	10.1	6%	1.7
CN	C	CNOOC Ltd SSE:600938	3.2	5%	0.6
US		EOG Resources Inc NYSE:EOG	7.9	-4%	N/A
CA		Canadian Natural Resources Ltd TSX:CNQ	10.9	-1%	N/A
US		Diamondback Energy Inc NASDAQ:FANG	14.1	13%	1.1
US	P	Pioneer Natural Resources Co LSE:0KIX	7.8	2%	3.9
US		Hess Corp NYSE:HES	11.1	25%	0.4
AU		Woodside Energy Group Ltd ASX:WDS	7.1	-12%	N/A
US		Texas Pacific Land Corp NYSE:TPL	55.3	14%	4
US		EQT Corp NYSE:EQT	73.9	10%	7.4

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	3M Co NYSE:MMM	Industrial Conglomerates
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

	Franklin Covey Co NYSE:FC	31.25 USD -11.47%
	Mohawk Industries Inc NYSE:MHK	118.09 USD -0.16%
	Ardmore Shipping Corp NYSE:ASC	13.41 USD 6.77%
	ASGN Inc NYSE:ASGN	86.01 USD -1.05%
	Skyworks Solutions Inc NASDAQ:SWKS	90.2 USD -2.62%
	Weatherford International PLC NASDAQ:WFRD	70.19 USD -2.69%

	Johnson & Johnson NYSE:JNJ	142.06 USD -0.15%
	Bank of America Corp NYSE:BAC	45.11 USD -2.38%
	Mastercard Inc NYSE:MA	504.67 USD -2.27%
	Salesforce Inc NYSE:CRM	317.85 USD -2.77%
	Abbvie Inc NYSE:ABBV	175.17 USD -1.87%
	Home Depot Inc NYSE:HD	389.89 USD 0.69%

	Arista Networks Inc NYSE:ANET	114.34 USD -1.01%
	Visa Inc NYSE:V	307.71 USD -1.56%
	Texas Pacific Land Corp NYSE:TPL	1 300.93 USD 1.96%
	KLA Corp NASDAQ:KLAC	683.06 USD -0.46%
	Manhattan Associates Inc NASDAQ:MANH	265.38 USD -2.61%
	Pinduoduo Inc NASDAQ:PDD	94.68 USD -5.62%

	Salesforce Inc NYSE:CRM	317.85 USD -2.77%
	ServiceNow Inc NYSE:NOW	1 024.57 USD -2.34%
	EOG Resources Inc NYSE:EOG	131.41 USD 2.3%
	Copart Inc NASDAQ:CPRT	55.64 USD -2.01%
	Applied Materials Inc NASDAQ:AMAT	171.65 USD -3.02%
	Synopsys Inc NASDAQ:SNPS	492.54 USD -1.88%

InPlay Oil Corp
TSX:IPO

Relative Value

Valuation Multiples

Multiples Across Competitors

IPO Competitors Multiples
InPlay Oil Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	1.54 2.54
Price Target

InPlay Oil Corp TSX:IPO

Relative Value

Valuation Multiples

Multiples Across Competitors

IPO Competitors Multiples InPlay Oil Corp Competitors

See Also

Company

Help

Tools

Stocks

InPlay Oil Corp
TSX:IPO

IPO Competitors Multiples
InPlay Oil Corp Competitors