EN DE

Topaz Energy Corp (TPZ) Fair Value & Analysis

Energy · CA · Market cap C$4.8B

TE Topaz Energy Corp TPZ · TO
PriceC$30.48
Fair ValueC$9.21
Upside-69.8%
Quality63/100
Watch Topaz Energy Corp for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 15.1% net margin
Low debt · generates free cash flow
15.93% dividend yield
Mixed vs. peers (6/14)
Moderate moat 63/100
Evidence: High Range C$8.45 – C$12.69 Share as image

Fair value as of: Aug 13, 2026

From 22 valuation models · updated today

Share price −2.2% over the past month.

A solid business, but screening 70% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$12.69). 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.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$33.18 C$10.92 Fair Value C$9.21 May 2021 Aug 2026

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

How to read this chart

60‑month range C$10.92 – C$33.18 · fair‑value band C$8.45 – C$12.69 · the C$30.48 price screens above the C$9.21 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Topaz Energy Corp (TPZ) currently trades at C$30.48, while our model-based Fair Value estimate is C$9.21, implying the stock looks roughly 69.8% 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: high).

Over the trailing twelve months, Topaz Energy Corp generated revenue of C$154M at a net margin of 15.1%. Revenue grew 2.6% year over year. It earns a return on equity of 8.3%. Net debt stands at C$570M. Fundamentals as of Aug 13, 2026

Our scenario range runs from C$8.45 (bear case) to C$12.69 (bull case); at C$30.48, 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 10% below its 52-week high and 29% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -39% fair-value upside, at -70%, TPZ 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 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. Evidence
Highest evidence
Growth DCF C$20.53 C$38.44 C$67.78 80
Residual Income C$8.16 C$8.77 C$10.12 76
ROIC Compounder C$3.51 C$4.64 C$5.62 72
All 22 models by family
DCF Models
FCF DCF C$20.89 C$41.01 C$75.51 38
Owner Earnings C$17.27 C$34.43 C$63.85 31
5Y Revenue Exit C$5.56 C$8.46 C$11.68 39
5Y EBITDA Exit C$9.81 C$17.38 C$26.53 41
5Y P/E Exit C$9.81 C$17.39 C$25.84 38
10Y Revenue Exit C$10.58 C$15.18 C$21.05 36
10Y EBITDA Exit C$13.41 C$21.63 C$33.42 37
10Y P/E Exit C$13.42 C$21.64 C$32.85 35
Earnings-Based
Graham-Dodd C$5.66 C$27.89 C$38.46 54
Lynch FV C$7.51 C$10.73 C$13.95 50
PEG = 1.0 C$7.51 C$10.73 C$13.95 46
EPV C$3.51 C$4.64 C$5.62 59
Multiples
P/E Multiple C$8.73 C$11.64 C$14.55 63
P/S Multiple C$1.89 C$2.52 C$3.15 58
P/B Multiple C$10.60 C$14.14 C$17.67 55
EV/EBIT C$4.30 C$6.96 C$9.62 53
EV/EBITDA C$5.04 C$7.95 C$10.85 54
Asset-Based
NCAV (Graham) C$4.91 C$6.58 C$9.82 50
Growth DCF
Growth DCF C$20.53 C$38.44 C$67.78 80
Economic Profit
Residual Income C$8.16 C$8.77 C$10.12 76
ROIC Compounder C$3.51 C$4.64 C$5.62 72
Growth Earnings
Growth-Adj P/E C$9.51 C$13.58 C$17.66 68

Widest divergence: Growth DCF (C$38.44) versus Economic Profit (C$4.64). Highest evidence: Growth DCF (80).

Notify me when TPZ reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) C$154M
Revenue growth (YoY) +2.6%
Net margin 15.1%
Return on equity 8.3%
Free cash flow C$303M FY2025
P/E ratio 35.0
More key figures
Operating margin 52.7%
EPS (TTM) C$0.8700
EPS growth (YoY) +22.2%
Net debt C$570M FY2025

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

Quality Score breakdown

Overall quality 63/100

Of which business quality 62 · Market factors (momentum, volatility) 68

Profitability 40
Margins and returns on capital today
Quality Growth 38
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 92
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 67
Distance to the 52-week high (market factor)
Net Issuance 44
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

Topaz Energy Corp. operates as a royalty and infrastructure energy company in Canada. It operates through Royalty Production and Infrastructure segments. The company holds royalty interests on approximately 9 million gross acres of developed and undeveloped lands.

Full company description

Topaz Energy Corp. operates as a royalty and infrastructure energy company in Canada. It operates through Royalty Production and Infrastructure segments. The company holds royalty interests on approximately 9 million gross acres of developed and undeveloped lands. It is also involved in operating natural gas processing facilities; and associated crude oil and condensate handling facilities, as well as water management infrastructure. The company was formerly known as Exshaw Oil Corp. and changed its name to Topaz Energy Corp. in November 2019. Topaz Energy Corp. was incorporated in 2006 and is based in Calgary, Canada.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Topaz Energy Corp reported revenue of C$325M in FY2025 versus C$212M in FY2021, a compound +11.3%/yr. Reported net income was C$129M in FY2025, compounding +47.0%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
C$325M
Latest YoY
+3.9%
Avg. growth/yr (3Y) 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.
−4.2%
Avg. growth/yr (5Y) 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.
+26.6%
Avg. growth/yr (6Y) 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.
+25.0%
Revenue +11.3%/yr
FY21 C$212M
FY22 C$370M
FY23 C$321M
FY24 C$312M
FY25 C$325M
Net income +47.0%/yr
FY21 C$27.6M
FY22 C$99.4M
FY23 C$47.6M
FY24 C$46.4M
FY25 C$129M

TPZ screens 70% overvalued. Compare with Enbridge Inc →

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). "Topaz Energy Corp Fair Value". https://www.fairvalue-calculator.com/stock/TPZ

Earlier news

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

Peer Group

Oil & Gas Midstream · 90 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 −70% · Bottom 25%
Return on equity (TTM) 8% · Below median
Return on assets 6% · Above median
Net margin (TTM) 15% · Above median
Operating margin (TTM) 53% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 15.9% · Top 25%
Debt / equity 0.38× · Lower than median

Valuation Multiples vs Oil & Gas Midstream median · lower = cheaper

P/E (TTM) 35.0× · Pricier than 75% of peers
P/B 2.27× · Pricier than median
P/S (TTM) 22.36× · Pricier than 75% of peers
P/FCF 11.4× · Pricier than median
EV/EBITDA 12.1× · Pricier than median

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 0
FUTURE 13 · sector 44
PAST 33 · sector 41
HEALTH 81 · sector 56
DIVIDEND 100 · sector 92

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

Insider activity: 45/100

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 Midstream stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Enbridge Inc ENB $51.44 $35.83 -30%
The Williams Companies, Inc WMB $73.70 $11.73 -84%
Enterprise Products Partners L.P. EPD $37.92 $24.74 -35%
TC Energy Corporation TRP C$88.72 C$24.53 -72%
Kinder Morgan, Inc KMI $31.73 $10.92 -66%
Energy Transfer LP, ET $20.95 $11.45 -45%
MPLX LP owns and MPLX $59.94 $36.42 -39%
ONEOK, Inc OKE $92.47 $58.62 -37%
Targa Resources Corp TRGP $268.67 $79.61 -70%
Cheniere Energy, Inc LNG $268.11 $199.99 -25%

Compare Topaz Energy Corp 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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Topaz Energy Corp (TPZ) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of C$9.21 versus a price of C$30.48, about −70% (overvalued).
What is the fair value of TPZ?
Our model-based fair value for Topaz Energy Corp is C$9.21 (as of Aug 13, 2026), built from audited fundamentals. The current price is C$30.48.
What is the quality score of TPZ?
Topaz Energy Corp 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 Topaz Energy Corp (TPZ)?
Topaz Energy Corp reported trailing-twelve-month revenue of about C$154M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of TPZ?
The net profit margin of Topaz Energy Corp is about 15.1%, meaning it keeps roughly 15.1% 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 Topaz Energy Corp 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.