Kiwetinohk Energy Corp
TSX:KEC
Intrinsic Value
The intrinsic value of one KEC stock under the Base Case scenario is 23.58 CAD. Compared to the current market price of 19.15 CAD, Kiwetinohk Energy Corp is Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kiwetinohk Energy Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Kiwetinohk Energy Corp
Balance Sheet Decomposition
Kiwetinohk Energy Corp
Current Assets | 68.3m |
Receivables | 60.2m |
Other Current Assets | 8.1m |
Non-Current Assets | 1.1B |
PP&E | 1.1B |
Intangibles | 12.4m |
Free Cash Flow Analysis
Kiwetinohk Energy Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Kiwetinohk Energy Corp
Revenue
|
559m
CAD
|
Operating Expenses
|
-421.7m
CAD
|
Operating Income
|
137.3m
CAD
|
Other Expenses
|
-92.4m
CAD
|
Net Income
|
44.9m
CAD
|
KEC Profitability Score
Profitability Due Diligence
Kiwetinohk Energy Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Kiwetinohk Energy Corp's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
KEC Solvency Score
Solvency Due Diligence
Kiwetinohk Energy Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Kiwetinohk Energy Corp's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KEC Price Targets Summary
Kiwetinohk Energy Corp
According to Wall Street analysts, the average 1-year price target for KEC is 20.71 CAD with a low forecast of 16.67 CAD and a high forecast of 25.2 CAD.
Dividends
Current shareholder yield for KEC 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 KEC stock under the Base Case scenario is 23.58 CAD.
Compared to the current market price of 19.15 CAD, Kiwetinohk Energy Corp is Undervalued by 19%.