Exco Technologies Ltd
TSX:XTC
Intrinsic Value
The intrinsic value of one XTC stock under the Base Case scenario is 15.24 CAD. Compared to the current market price of 5.89 CAD, Exco Technologies Ltd is Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Exco Technologies Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Exco Technologies Ltd
Balance Sheet Decomposition
Exco Technologies Ltd
Current Assets | 240.3m |
Cash & Short-Term Investments | 19.2m |
Receivables | 105.7m |
Other Current Assets | 115.5m |
Non-Current Assets | 354.7m |
PP&E | 229.5m |
Intangibles | 124m |
Other Non-Current Assets | 1.1m |
Free Cash Flow Analysis
Exco Technologies Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Exco Technologies Ltd
Revenue
|
624.6m
CAD
|
Cost of Revenue
|
-495m
CAD
|
Gross Profit
|
129.6m
CAD
|
Operating Expenses
|
-83.2m
CAD
|
Operating Income
|
46.4m
CAD
|
Other Expenses
|
-18.2m
CAD
|
Net Income
|
28.2m
CAD
|
XTC Profitability Score
Profitability Due Diligence
Exco Technologies Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Exco Technologies Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
XTC Solvency Score
Solvency Due Diligence
Exco Technologies Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Exco Technologies Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XTC Price Targets Summary
Exco Technologies Ltd
According to Wall Street analysts, the average 1-year price target for XTC is 8.93 CAD with a low forecast of 7.07 CAD and a high forecast of 11.03 CAD.
Dividends
Current shareholder yield for XTC 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 XTC stock under the Base Case scenario is 15.24 CAD.
Compared to the current market price of 5.89 CAD, Exco Technologies Ltd is Undervalued by 61%.