As of 2024-12-15, the Intrinsic Value of PotlatchDeltic Corp (PCH) is
62.82 USD. This PCH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.06 USD, the upside of PotlatchDeltic Corp is
45.90%.
The range of the Intrinsic Value is 35.58 - 180.43 USD
62.82 USD
Intrinsic Value
PCH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
35.58 - 180.43 |
62.82 |
45.9% |
| DCF (Growth 10y) |
43.95 - 199.90 |
73.51 |
70.7% |
| DCF (EBITDA 5y) |
37.66 - 50.56 |
43.96 |
2.1% |
| DCF (EBITDA 10y) |
44.96 - 64.70 |
54.17 |
25.8% |
| Fair Value |
5.25 - 5.25 |
5.25 |
-87.81% |
| P/E |
4.82 - 30.49 |
17.36 |
-59.7% |
| EV/EBITDA |
10.67 - 23.54 |
17.67 |
-59.0% |
| EPV |
33.25 - 53.50 |
43.38 |
0.7% |
| DDM - Stable |
2.31 - 9.03 |
5.67 |
-86.8% |
| DDM - Multi |
65.56 - 129.72 |
81.78 |
89.9% |
PCH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,391.41 |
| Beta |
0.60 |
| Outstanding shares (mil) |
78.76 |
| Enterprise Value (mil) |
4,277.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.73% |
| Cost of Debt |
6.55% |
| WACC |
7.26% |