Cavvy Energy Ltd. (CVVY) fair value: what the stock is really worth
As of Oct 28, 2026: fair value (intrinsic value) of Cavvy Energy Ltd. stock C$1.46, price C$2.66, upside -45.1%, quality 27 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Oct 27, 2026.
How to read this chart
60‑month range C$0.2100 – C$2.66 · fair‑value band C$1.15 – C$1.87 · the C$2.66 price screens above the C$1.46 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Oct 27, 2026.
Follow Cavvy Energy in your weekly email
Every Wednesday you see whether Cavvy Energy is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Cavvy Energy Ltd. operates as a midstream and upstream energy company in Canada. It produces and processes natural gas, natural gas liquids, condensate, and sulphur in Alberta and northeast British Columbia.
Show moreShow less
The company was formerly known as Pieridae Energy Limited and changed its name to Cavvy Energy Ltd. in May 2025. Cavvy Energy Ltd. was founded in 2012 and is headquartered in Calgary, Canada.
Stock analysis
Cavvy Energy Ltd. (CVVY) currently trades at C$2.66, while our model-based Fair Value estimate is C$1.46, 45.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of C$1.46 per share, and 0 of the 7 models we run sit above the C$2.66 price.
Bear case: the Asset-Based group reads lowest at C$0.3000, and 7 of the 7 models stay below the price. Data coverage for this calculation is medium.
Scenario range: C$1.15 (bear) to C$1.87 (bull), the price of C$2.66 sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 27/100 (below-average quality), in the Energy sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Cavvy Energy Ltd. reported revenue of C$218M in FY2025 versus C$322M in FY2021, a compound −9.3%/yr. Reported net income was −C$4.9M in FY2025.
Key figures
Market cap C$832M (≈ $595M) Small · P/E ratio 133.0 · P/S ratio 2.96 · EPS (TTM) C$0.0200 · Net margin 2.9% · Return on equity 4.9% · Return on assets (EBIT) 0.6% · Operating margin 24.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 28 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 228% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at 10% fair-value upside, at −45%, CVVY screens richer than that median.
Fair Value models
BearC$1.15Fair Value C$1.46BullC$1.87
Price C$2.66 · Upside -45.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (C$0.0165 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.24/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−2.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−21.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−3.3%
Start year 2020 (pandemic). Over 10 years: +101.8% a year
Revenue growth 21 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+82.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−1.6% (2020) → −20.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+34.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Canada: IMF forecast 2.1% a year to 2030, 2.6% from 2016 to 2025) that is about +32.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Oil & Gas E&P · 262 stocks
Beats the industry median on 1/13 measures
Overall it trails its industry peers.
Valuation
Quality Score27 · Bottom 25%
Fair Value upside−45.1% · Bottom 25%
Profitability
Return on equity (12 months)4.9% · Below median
Return on assets−0.9% · Below median
Net margin (12 months)2.9% · Below median
Operating margin (12 months)24.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)66.5% · Top 25%
Balance sheet
Debt / equity1.02× · Highest 25%
Valuation Multiplesvs Oil & Gas E&P median · lower = cheaper
P/E (12 months)133.0× · Priciest 25%
P/B6.00× · Priciest 25%
P/S (12 months)2.96× · Pricier than median
Price / free cash flow63.4× · Priciest 25%
EV/EBITDA22.1× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 21
FUTURE (revenue growth)100· sector 100
PAST (return on equity)19· sector 25
HEALTH (low debt)49· sector 85
DIVIDEND (yield)0· sector 70
VALUE 0: the price sits above our fair-value range.
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). "Cavvy Energy Ltd. Fair Value". https://www.fairvalue-calculator.com/stock/CVVY
Frequently asked questions
Is Cavvy Energy Ltd. (CVVY) overvalued or undervalued?
As of Oct 27, 2026, our model estimates a fair value of C$1.46 versus a price of C$2.66, about −45% upside (overvalued).
What is the fair value of CVVY?
Our model-based fair value for Cavvy Energy Ltd. is C$1.46 (as of Oct 27, 2026), built from audited fundamentals. The current price: C$2.66.
What is the quality score of CVVY?
Cavvy Energy Ltd. has a Quality Score of 27/100. 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 price target for Cavvy Energy Ltd. (CVVY)?
Our model-based price target is the fair value of C$1.46 (as of Oct 27, 2026) from 7 valuation models. Cautious scenario C$1.15, optimistic scenario C$1.87. It is a calculation from audited fundamentals, not an analyst target.
What is the Cavvy Energy Ltd. stock forecast for 2026?
Our models put fair value at C$1.46, about −45% upside versus a price of C$2.66 (overvalued). Cautious scenario C$1.15, optimistic scenario C$1.87. The calculation is refreshed regularly with new filings.
What is the revenue of Cavvy Energy Ltd. (CVVY)?
Cavvy Energy Ltd. reported trailing-twelve-month revenue of about C$281M (latest available figure, as of Oct 27, 2026).
What growth is priced into Cavvy Energy Ltd. (CVVY)?
For today's price to be fair in a discounted-cash-flow model, Cavvy Energy Ltd. would have to grow free cash flow by +34.9 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -3.3 % per year. As of Oct 27, 2026.
What discount rate (WACC) does the fair value of CVVY use?
Our models discount Cavvy Energy Ltd. at 9.7 %: a base by market capitalisation (small), damped by beta 0.53, country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Cavvy Energy Ltd. that is +34.9 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has Cavvy Energy Ltd. (CVVY) delivered so far?
Over the past 5 years revenue at Cavvy Energy Ltd. grew -3.3 % a year. The price currently implies +34.9 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Cavvy Energy Ltd. (CVVY) growing?
The median revenue growth in the sector is +13.0 % a year. That is the yardstick for the growth priced into Cavvy Energy Ltd. (+34.9 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cavvy Energy Ltd. (CVVY)?
The free-cash-flow yield on the price is 1.58 %: that much free cash flow Cavvy Energy Ltd. produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Cavvy Energy Ltd. (CVVY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cavvy Energy Ltd. it is C$1.46 per share (as of Oct 27, 2026), against a price of C$2.66. It is the blended result of 7 valuation models (cash flow, earnings, asset, dividend).
Is Cavvy Energy Ltd. stock overvalued or undervalued in 2026?
As of Oct 27, 2026, CVVY trades above its calculated fair value: price C$2.66, fair value C$1.46, a gap of about −45% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CVVY?
No. The price is what the market pays today (C$2.66); the fair value is what the company's own numbers justify (C$1.46). For Cavvy Energy Ltd. the two are C$1.20 per share apart. That gap is exactly why we show both numbers side by side.
How much is Cavvy Energy Ltd. worth?
The market values Cavvy Energy Ltd. at about C$832M (market capitalisation, as of Oct 27, 2026). Per share that is C$2.66; our models calculate a fair value of C$1.46 per share.
What do the bullish and bearish scenarios say about CVVY?
Our models span a range for Cavvy Energy Ltd.: cautious scenario C$1.15, base C$1.46, optimistic C$1.87 per share (as of Oct 27, 2026, price C$2.66). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CVVY?
Cavvy Energy Ltd. trades at a price-to-earnings ratio of 133.0 (as of Oct 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of C$1.46 is built from several models across several years. Other multiples: P/B 6.0, P/S 3.0, EV/EBITDA 22.1.
How solid is the balance sheet of Cavvy Energy Ltd. (CVVY)?
Balance-sheet figures for Cavvy Energy Ltd. (as of Oct 27, 2026): return on equity 4.9%, debt of 1.02 per unit of equity. They feed the Quality Score of 27/100, which measures business quality independently of the share price.
How far is CVVY from its 52-week high?
Cavvy Energy Ltd. trades at C$2.66, at its 52-week high of C$2.66 and 228% above the low of C$0.8100 (as of Oct 28, 2026). Distance from the high says nothing about value: that is what the fair value of C$1.46 is for.
Which stocks are comparable to Cavvy Energy Ltd.?
From the same area (Energy) we also value ConocoPhillips explores for,, CNOOC Limited, Canadian Natural Resources Limited, EOG Resources, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Cavvy Energy Ltd. stock attractive at the current price?
The data as of Oct 27, 2026: price C$2.66, calculated fair value C$1.46 (−45%), Quality Score 27/100, from 7 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CVVY calculated?
We run Cavvy Energy Ltd. through 7 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of C$1.46, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.4 % above its aggregate fair value. Cavvy Energy Ltd. itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Cavvy Energy Ltd. (CVVY)?
The closing price on Oct 28, 2026 was C$2.66. Our model-based fair value is C$1.46, about −45% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cavvy Energy Ltd. right now?
The price sits above even our optimistic bull case (C$1.87). The favourable scenario is already priced in. Weak quality (27/100) and above fair value at the same time, the margin of safety is missing on both counts.
Key figures of Cavvy Energy Ltd.
How large is the market capitalisation of Cavvy Energy Ltd. (CVVY)?
The market capitalisation of Cavvy Energy Ltd. is C$832M (≈ $595M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Cavvy Energy Ltd. (CVVY)?
The price-to-sales ratio of Cavvy Energy Ltd. is 2.96 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cavvy Energy Ltd. (CVVY)?
Earnings per share at Cavvy Energy Ltd. are C$0.0200 (price ÷ EPS = P/E 133.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Cavvy Energy Ltd. (CVVY)?
The net margin of Cavvy Energy Ltd. is 2.9% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Cavvy Energy Ltd. (CVVY)?
The return on equity (ROE) of Cavvy Energy Ltd. is 4.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Cavvy Energy Ltd. (CVVY)?
On an EBIT basis the return on assets of Cavvy Energy Ltd. is 0.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Cavvy Energy Ltd. (CVVY)?
The operating margin of Cavvy Energy Ltd. is 24.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cavvy Energy Ltd. (CVVY)?
Revenue at Cavvy Energy Ltd. is growing +66.5% versus a year earlier (3y avg −21.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Cavvy Energy Ltd. (CVVY)?
Earnings per share at Cavvy Energy Ltd. are growing +400% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cavvy Energy Ltd. (CVVY) carry?
The net debt of Cavvy Energy Ltd. is C$150M (fiscal year 2025, ≈ 11.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Cavvy Energy Ltd. in the live analysis
One click puts Cavvy Energy Ltd. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Some data
Oct 27, 2026