As of 2025-07-14, 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
Based on its market price of 22.47 CAD and our intrinsic valuation, Pollard Banknote Ltd (PBL.TO) is overvalued by 46.70%.
| 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% |
| 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% |