As of 2024-12-12, the Intrinsic Value of Premium Brands Holdings Corp (PBH.TO) is
100.38 CAD. This PBH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.85 CAD, the upside of Premium Brands Holdings Corp is
24.20%.
The range of the Intrinsic Value is 32.45 - 606.31 CAD
100.38 CAD
Intrinsic Value
PBH.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.45 - 606.31 |
100.38 |
24.2% |
| DCF (Growth 10y) |
35.85 - 561.46 |
98.57 |
21.9% |
| DCF (EBITDA 5y) |
47.84 - 64.84 |
55.60 |
-31.2% |
| DCF (EBITDA 10y) |
47.94 - 75.36 |
60.39 |
-25.3% |
| Fair Value |
11.16 - 11.16 |
11.16 |
-86.19% |
| P/E |
38.44 - 64.53 |
56.06 |
-30.7% |
| EV/EBITDA |
50.53 - 66.84 |
57.94 |
-28.3% |
| EPV |
23.95 - 69.60 |
46.78 |
-42.1% |
| DDM - Stable |
23.55 - 106.44 |
64.99 |
-19.6% |
| DDM - Multi |
37.14 - 113.42 |
54.11 |
-33.1% |
PBH.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,592.55 |
| Beta |
0.64 |
| Outstanding shares (mil) |
44.43 |
| Enterprise Value (mil) |
6,441.25 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.26% |
| Cost of Debt |
5.38% |
| WACC |
5.90% |