Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Greenfire Resources Ltd.
Bear Case (25th pct.)
-6.9% vs price
Base Case (Median)
19.7% vs price
Bull Case (75th pct.)
61.7% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $8.54 | 30.2% | High (40%) |
| PE Comparable | $5.75 | -12.3% | Medium (25%) |
| Graham Number | $11.30 | 72.2% | Medium (40%) |
| EV/EBITDA | $18.51 | 182.2% | Medium (20%) |
| EV/FCF | $5.34 | -18.5% | Medium (20%) |
| Earnings Power Value | $7.16 | 9.2% | Medium (50%) |
Based on 6 out of 7 methods, GFR appears fairly valued at the current price of $6.56. The base case fair value of $7.85 implies 19.7% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.