PBH.TO
Premium Brands Holdings Corp
Price:  
90.18 
CAD
Volume:  
51,094.00
Canada | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBH.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Premium Brands Holdings Corp (PBH.TO) is 399.82 CAD. This PBH.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.18 CAD, the upside of Premium Brands Holdings Corp is %.

The range of the Intrinsic Value is 188.18 - 4,026.74 CAD

90.18 CAD
Stock Price
399.82 CAD
Intrinsic Value
Intrinsic Value Details

PBH.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 188.18 - 4,026.74 399.82 343.4%
DCF (Growth 10y) 341.31 - 6,302.84 671.43 644.5%
DCF (EBITDA 5y) 176.40 - 257.09 213.82 137.1%
DCF (EBITDA 10y) 277.34 - 416.75 340.23 277.3%
Fair Value 42.77 - 42.77 42.77 -52.58%
P/E 56.42 - 147.68 95.53 5.9%
EV/EBITDA 55.45 - 89.94 76.63 -15.0%
EPV 31.42 - 74.50 52.96 -41.3%
DDM - Stable 31.09 - 167.93 99.51 10.3%
DDM - Multi 231.81 - 892.64 359.22 298.3%

PBH.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,005.05
Beta 0.90
Outstanding shares (mil) 44.41
Enterprise Value (mil) 6,636.05
Market risk premium 5.10%
Cost of Equity 6.96%
Cost of Debt 5.54%
WACC 5.90%