PBL.TO
Pollard Banknote Ltd
Price:  
22.47 
CAD
Volume:  
14,532.00
Canada | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBL.TO Intrinsic Value

-46.70 %
Upside

What is the intrinsic value of PBL.TO?

As of 2025-07-13, the Intrinsic Value of Pollard Banknote Ltd (PBL.TO) is 11.97 CAD. This PBL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.47 CAD, the upside of Pollard Banknote Ltd is -46.70%.

The range of the Intrinsic Value is 5.04 - 38.84 CAD

Is PBL.TO undervalued or overvalued?

Based on its market price of 22.47 CAD and our intrinsic valuation, Pollard Banknote Ltd (PBL.TO) is overvalued by 46.70%.

22.47 CAD
Stock Price
11.97 CAD
Intrinsic Value
Intrinsic Value Details

PBL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.04 - 38.84 11.97 -46.7%
DCF (Growth 10y) 6.74 - 41.09 13.86 -38.3%
DCF (EBITDA 5y) 13.95 - 24.90 18.42 -18.0%
DCF (EBITDA 10y) 15.61 - 30.10 21.45 -4.5%
Fair Value 24.66 - 24.66 24.66 9.75%
P/E 21.12 - 35.04 29.52 31.4%
EV/EBITDA 9.17 - 15.52 12.50 -44.4%
EPV (1.78) - 0.61 (0.59) -102.6%
DDM - Stable 14.14 - 58.89 36.52 62.5%
DDM - Multi 26.99 - 88.36 41.47 84.5%

PBL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 607.81
Beta 0.96
Outstanding shares (mil) 27.05
Enterprise Value (mil) 796.86
Market risk premium 5.10%
Cost of Equity 8.29%
Cost of Debt 6.84%
WACC 7.59%