PBH.TO
Premium Brands Holdings Corp
Price:  
88.94 
CAD
Volume:  
78,657.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBH.TO Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Premium Brands Holdings Corp (PBH.TO) is 115.70 CAD. This PBH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.94 CAD, the upside of Premium Brands Holdings Corp is %.

The range of the Intrinsic Value is 34.51 - 1,689.35 CAD

88.94 CAD
Stock Price
115.70 CAD
Intrinsic Value
Intrinsic Value Details

PBH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.51 - 1,689.35 115.70 30.1%
DCF (Growth 10y) 32.78 - 1,482.44 104.51 17.5%
DCF (EBITDA 5y) 41.17 - 58.36 48.20 -45.8%
DCF (EBITDA 10y) 45.14 - 74.70 57.76 -35.1%
Fair Value 10.60 - 10.60 10.60 -88.08%
P/E 39.61 - 68.93 55.57 -37.5%
EV/EBITDA 41.49 - 57.34 48.29 -45.7%
EPV 21.89 - 68.99 45.44 -48.9%
DDM - Stable 24.42 - 137.35 80.89 -9.1%
DDM - Multi 38.32 - 141.98 57.72 -35.1%

PBH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,969.39
Beta 0.81
Outstanding shares (mil) 44.63
Enterprise Value (mil) 6,747.19
Market risk premium 5.10%
Cost of Equity 7.23%
Cost of Debt 5.81%
WACC 6.08%