Perpetual Energy Inc
TSX:PMT
Intrinsic Value
The intrinsic value of one PMT stock under the Base Case scenario is 1.178 CAD. Compared to the current market price of 0.395 CAD, Perpetual Energy Inc is Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Perpetual Energy Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Perpetual Energy Inc
Balance Sheet Decomposition
Perpetual Energy Inc
Current Assets | 20.5m |
Cash & Short-Term Investments | 2m |
Receivables | 9.9m |
Other Current Assets | 8.5m |
Non-Current Assets | 155.1m |
PP&E | 133.6m |
Other Non-Current Assets | 21.5m |
Free Cash Flow Analysis
Perpetual Energy Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Perpetual Energy Inc
Revenue
|
61.6m
CAD
|
Cost of Revenue
|
-10.1m
CAD
|
Gross Profit
|
51.5m
CAD
|
Operating Expenses
|
-35.1m
CAD
|
Operating Income
|
16.3m
CAD
|
Other Expenses
|
-27.5m
CAD
|
Net Income
|
-11.2m
CAD
|
PMT Profitability Score
Profitability Due Diligence
Perpetual Energy Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Perpetual Energy Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
PMT Solvency Score
Solvency Due Diligence
Perpetual Energy Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Perpetual Energy Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PMT Price Targets Summary
Perpetual Energy Inc
Dividends
Current shareholder yield for PMT 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 PMT stock under the Base Case scenario is 1.178 CAD.
Compared to the current market price of 0.395 CAD, Perpetual Energy Inc is Undervalued by 66%.