Canadian Natural Resources Limited logo CNQ - Canadian Natural Resources Limited

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
1
BUY 27
HOLD 9
SELL 0
STRONG
SELL
0
| PRICE TARGET: $50.81 DETAILS
HIGH: $63.66
LOW: $35.00
MEDIAN: $50.93
CONSENSUS: $50.81
UPSIDE: 2.36%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Oil & Gas E&P 85% confidence

Primary model: FCF at Price Deck × Multiple

Valuation Signal Overvalued Strong
Trading 74.6% above fair value
Current Price $49.64
Bear Case $11.27 77.3% downside ($11.27 - $49.64) / $49.64 = -77.3% FCF $4639M × 8x
Fair Value $28.43 42.7% downside ($28.43 - $49.64) / $49.64 = -42.7% FCF $6628M × 11x
Bull Case $51.31 3.4% upside ($51.31 - $49.64) / $49.64 = 3.4% FCF $8616M × 14x

Adjust Assumptions

75.0$/bbl
11.0x

Key Value Driver

Oil price assumption ($75/bbl base case)

Implied Market Multiple 17.7x

Plain-Language Summary

At $75/bbl oil with a 11x EV/FCF multiple, intrinsic value is $28.43 per share. Range: $11.27 (bear) to $51.31 (bull).

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (37 analysts) $50.81
Analyst Range $35.00 – $63.66
Divergence from AlphaVal 44%

Warnings

If oil drops to $60/barrel, the stock could fall -77%. Check whether the company can survive at low prices and still pay its dividend.
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.
Wall Street's average price target is $50.81 (from 37 analysts). Our estimate is 44% below the consensus -- consider that gap carefully.
Financial statements were converted from CAD into USD using USDCAD at 0.7148 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