EN DE

Athabasca Oil Corporation (ATH) Fair Value & Analysis

Energy · CA · Market cap C$5.1B

AO Athabasca Oil Corporation ATH · TO
PriceC$9.91
Fair ValueC$6.60
Upside-33.4%
Quality63/100
Watch Athabasca Oil Corporation for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 16.4% net margin
Low debt · generates free cash flow
Ranks above peers (9/14)
Moderate moat 57/100
Evidence: Medium Range C$4.95 – C$9.28 Share as image

Fair value as of: Jul 13, 2026

From 26 valuation models · updated 28 days ago

Share price −7.5% over the past month.

A solid business, but screening 33% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$9.28). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (C$4.95 to C$9.28) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$12.68 C$0.6700 Fair Value C$6.60 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

60‑month range C$0.6700 – C$12.68 · fair‑value band C$4.95 – C$9.28 · the C$9.91 price screens above the C$6.60 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Athabasca Oil Corporation (ATH) currently trades at C$9.91, while our model-based Fair Value estimate is C$6.60, implying the stock looks roughly 33.4% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Athabasca Oil Corporation generated revenue of C$1.3B at a net margin of 16.4%. Revenue grew 8.1% year over year. It earns a return on equity of 11.4%. The balance sheet holds a net cash position of C$115M. Fundamentals as of Jul 13, 2026

Our scenario range runs from C$4.95 (bear case) to C$9.28 (bull case); at C$9.91, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 23% below its 52-week high and 88% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -26% fair-value upside, at -33%, ATH screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF C$16.31 C$30.82 C$54.19 80
Residual Income C$3.52 C$4.19 C$7.49 76
Rev-Margin DCF C$7.50 C$11.03 C$18.58 74
All 26 models by family
DCF Models
FCF DCF C$17.35 C$26.58 C$55.35 38
Owner Earnings C$1.90 C$3.91 C$7.97 31
5Y Revenue Exit C$6.93 C$9.64 C$15.12 39
5Y EBITDA Exit C$8.57 C$12.94 C$21.44 41
5Y P/E Exit C$9.06 C$17.01 C$27.34 38
10Y Revenue Exit C$10.08 C$16.78 C$19.47 36
10Y EBITDA Exit C$11.34 C$20.21 C$34.18 37
10Y P/E Exit C$11.69 C$21.25 C$35.81 35
Earnings-Based
Graham-Dodd C$3.44 C$24.02 C$33.70 54
Lynch FV C$11.97 C$17.10 C$22.23 50
PEG = 1.0 C$11.97 C$17.10 C$22.23 46
EPV C$5.68 C$6.54 C$7.28 59
Dividend Discount
Gordon GGM C$24.18 C$48.17 C$72.95 70
DDM Multi-Stage C$24.18 C$41.63 C$50.85 61
Multiples
P/E Multiple C$5.32 C$7.09 C$8.86 63
P/S Multiple C$2.44 C$3.25 C$4.06 58
P/B Multiple C$4.95 C$6.60 C$8.25 55
EV/EBIT C$5.96 C$7.86 C$9.77 53
EV/EBITDA C$4.89 C$6.44 C$7.99 54
EV/Revenue C$2.52 C$3.49 C$4.47 43
Asset-Based
NCAV (Graham) C$1.83 C$2.46 C$3.67 50
Growth DCF
Growth DCF C$16.31 C$30.82 C$54.19 80
Rev-Margin DCF C$7.50 C$11.03 C$18.58 74
Economic Profit
Residual Income C$3.52 C$4.19 C$7.49 76
ROIC Compounder C$7.49 C$11.00 C$13.42 72
Growth Earnings
Growth-Adj P/E C$14.10 C$20.14 C$26.19 68

Widest divergence: Dividend Discount (C$41.63) versus Asset-Based (C$2.46). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$1.3B
Revenue growth (YoY) +8.1%
Net margin 16.4%
Return on equity 11.4%
Free cash flow C$520M FY2025
P/E ratio 25.5
More key figures
Operating margin 15.0%
EPS (TTM) C$0.4500
EPS growth (YoY) -31.3%
Net cash C$115M FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 64 · Market factors (momentum, volatility) 71

Profitability 51
Margins and returns on capital today
Quality Growth 3
Are margins and returns improving?
Cashflow 76
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Athabasca Oil Corporation engages in the exploration, development, and production of thermal and light oil resource plays in the Western Canadian Sedimentary Basin in Alberta, Canada. The company operates through the Athabasca (Thermal Oil) and Duvernay Energy segments.

Full company description

Athabasca Oil Corporation engages in the exploration, development, and production of thermal and light oil resource plays in the Western Canadian Sedimentary Basin in Alberta, Canada. The company operates through the Athabasca (Thermal Oil) and Duvernay Energy segments. The Athabasca segment focuses on the exploration, development, and production of bitumen from sand and carbonate rock formations located in the Athabasca region of Northern Alberta. Its Duvernay Energy segment engages in the exploration, development, and production of light crude oil and medium crude oil, tight oil, conventional natural gas, shale gas, and NGLs located primarily in the Greater Kaybob area near the town of Fox Creek, Alberta. The company was formerly known as Athabasca Oil Sands Corp. and changed its name to Athabasca Oil Corporation in May 2012. Athabasca Oil Corporation was incorporated in 2006 and is headquartered in Calgary, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Athabasca Oil Corporation reported revenue of C$1.3B in FY2025 versus C$1.0B in FY2021, a compound +6.6%/yr. Reported net income was C$245M in FY2025, compounding −14.5%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$1.3B
Latest YoY
−9.1%
Avg. growth/yr (3Y)
−4.5%
Avg. growth/yr (5Y)
+23.0%
Avg. growth/yr (17Y)
+38.1%
Revenue +6.6%/yr
FY21 C$1.0B
FY22 C$1.5B
FY23 C$1.2B
FY24 C$1.4B
FY25 C$1.3B
Net income −14.5%/yr
FY21 C$458M
FY22 C$572M
FY23 −C$51.2M
FY24 C$468M
FY25 C$245M

ATH screens 33% overvalued. Compare with CNOOC Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Athabasca Oil Corporation Fair Value". https://www.fairvalue-calculator.com/stock/ATH

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Oil & Gas E&P · 315 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Top 25%
Fair Value upside −33% · Below median
Return on equity (TTM) 11% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 16% · Above median
Operating margin (TTM) 15% · Above median
Revenue growth 8% · Above median
Debt / equity 0.11× · Lower than median

Valuation Multiples vs Oil & Gas E&P median · lower = cheaper

P/E (TTM) 23.2× · Pricier than median
P/B 2.05× · Pricier than 75% of peers
P/S (TTM) 2.71× · Pricier than median
P/FCF 7.0× · Cheaper than median
EV/EBITDA 7.8× · Pricier than 75% of peers
PEG 0.20× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 14
FUTURE 41 · sector 0
PAST 46 · sector 0
HEALTH 94 · sector 87
DIVIDEND 0 · sector 66

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Oil & Gas E&P stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
CNOOC Limited 600938 ¥28.97 ¥32.55 +12%
ConocoPhillips explores for, COP $109.04 $91.79 -16%
Canadian Natural Resources Limited CNQ $42.86 $31.54 -26%
EOG Resources, Inc EOG $139.89 $130.19 -7%
Occidental Petroleum Corporation OXY $54.86 $30.68 -44%
Diamondback Energy, Inc FANG $183.39 $106.12 -42%
Devon Energy Corporation DVN $43.83 $27.06 -38%
Woodside Energy Group WDS A$30.46 A$20.71 -32%
EQT Corporation EQT $48.85 $42.85 -12%
Texas Pacific Land Corporation TPL $415.70 $79.20 -81%

Compare Athabasca Oil Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Athabasca Oil Corporation (ATH) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of C$6.60 versus a price of C$9.91, about −33% (overvalued).
What is the fair value of ATH?
Our model-based fair value for Athabasca Oil Corporation is C$6.60 (as of Jul 13, 2026), built from audited fundamentals. The current price is C$9.91.
What is the quality score of ATH?
Athabasca Oil Corporation has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Athabasca Oil Corporation (ATH)?
Athabasca Oil Corporation reported trailing-twelve-month revenue of about C$1.3B (latest available figure, as of Jul 13, 2026).
What is the net profit margin of ATH?
The net profit margin of Athabasca Oil Corporation is about 16.4%, meaning it keeps roughly 16.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Athabasca Oil Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.