Topaz Energy Corp
TSX:TPZ
Intrinsic Value
The intrinsic value of one TPZ stock under the Base Case scenario is 12.74 CAD. Compared to the current market price of 23.13 CAD, Topaz Energy Corp is Overvalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Topaz Energy Corp
Fundamental Analysis

Revenue & Expenses Breakdown
Topaz Energy Corp
Balance Sheet Decomposition
Topaz Energy Corp
Current Assets | 64m |
Cash & Short-Term Investments | 147k |
Receivables | 52.5m |
Other Current Assets | 11.4m |
Non-Current Assets | 1.8B |
PP&E | 1.8B |
Other Non-Current Assets | 2.3m |
Free Cash Flow Analysis
Topaz Energy Corp
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Topaz Energy Corp
Revenue
|
312.4m
CAD
|
Cost of Revenue
|
-7.3m
CAD
|
Gross Profit
|
305m
CAD
|
Operating Expenses
|
-211.5m
CAD
|
Operating Income
|
93.5m
CAD
|
Other Expenses
|
-47.1m
CAD
|
Net Income
|
46.4m
CAD
|
TPZ Profitability Score
Profitability Due Diligence
Topaz Energy Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Topaz Energy Corp's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
TPZ Solvency Score
Solvency Due Diligence
Topaz Energy Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Topaz Energy Corp's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TPZ Price Targets Summary
Topaz Energy Corp
According to Wall Street analysts, the average 1-year price target for TPZ is 32.42 CAD with a low forecast of 29.29 CAD and a high forecast of 37.8 CAD.
Dividends
Current shareholder yield for TPZ 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 TPZ stock under the Base Case scenario is 12.74 CAD.
Compared to the current market price of 23.13 CAD, Topaz Energy Corp is Overvalued by 45%.