Pine Cliff Energy Ltd
TSX:PNE
Intrinsic Value
The intrinsic value of one PNE stock under the Base Case scenario is 0.98 CAD. Compared to the current market price of 0.63 CAD, Pine Cliff Energy Ltd is Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Pine Cliff Energy Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Pine Cliff Energy Ltd
Balance Sheet Decomposition
Pine Cliff Energy Ltd
Current Assets | 28.6m |
Receivables | 22.7m |
Other Current Assets | 5.9m |
Non-Current Assets | 344.9m |
PP&E | 295.3m |
Other Non-Current Assets | 49.6m |
Free Cash Flow Analysis
Pine Cliff Energy Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Pine Cliff Energy Ltd
Revenue
|
178.5m
CAD
|
Cost of Revenue
|
-109.7m
CAD
|
Gross Profit
|
68.8m
CAD
|
Operating Expenses
|
-92m
CAD
|
Operating Income
|
-23.2m
CAD
|
Other Expenses
|
3.8m
CAD
|
Net Income
|
-19.3m
CAD
|
PNE Profitability Score
Profitability Due Diligence
Pine Cliff Energy Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Pine Cliff Energy Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
PNE Solvency Score
Solvency Due Diligence
Pine Cliff Energy Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Score
Pine Cliff Energy Ltd's solvency score is 25/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PNE Price Targets Summary
Pine Cliff Energy Ltd
According to Wall Street analysts, the average 1-year price target for PNE is 0.94 CAD with a low forecast of 0.91 CAD and a high forecast of 1.05 CAD.
Dividends
Current shareholder yield for PNE 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 PNE stock under the Base Case scenario is 0.98 CAD.
Compared to the current market price of 0.63 CAD, Pine Cliff Energy Ltd is Undervalued by 36%.