Baytex Energy Corp. logo BTEGF - Baytex Energy Corp.

Inactive Ticker BTEGF is not actively trading. Quotes and analytics may be stale.
Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 2
HOLD 1
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Fair Value Mild
Trading 11.7% below fair value
Current Price $4.05
Bear Case $1.76 56.6% downside ($1.76 - $4.05) / $4.05 = -56.6% FCF $204M × 8x
Fair Value $4.58 13.2% upside ($4.58 - $4.05) / $4.05 = 13.2% FCF $292M × 11x
Bull Case $8.35 106.4% upside ($8.35 - $4.05) / $4.05 = 106.4% FCF $379M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 10.0x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $4.58 per share. Range: $1.76 (bear) to $8.35 (bull).

Warnings

ℹ Where you think oil prices will settle long-term drives over 80% of this valuation. The biggest risk isn't the company itself — it's getting the commodity price wrong.
ℹ Financial statements were converted from CAD into USD using USDCAD at 0.7030 USD per CAD.

Key Risks

  • Growth DCF inappropriate — commodity volumes do not compound
  • Geopolitical premiums are real but historically temporary
  • Reserve replacement ratio below 100% for 3 years is existential