As of 2024-12-14, the Intrinsic Value of Precision Drilling Corp (PD.TO) is
222.09 CAD. This PD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 87.42 CAD, the upside of Precision Drilling Corp is
154.10%.
The range of the Intrinsic Value is 173.52 - 299.05 CAD
222.09 CAD
Intrinsic Value
PD.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
173.52 - 299.05 |
222.09 |
154.1% |
| DCF (Growth 10y) |
210.20 - 348.28 |
263.87 |
201.8% |
| DCF (EBITDA 5y) |
109.75 - 141.74 |
123.31 |
41.1% |
| DCF (EBITDA 10y) |
163.30 - 213.93 |
185.34 |
112.0% |
| Fair Value |
86.41 - 86.41 |
86.41 |
-1.15% |
| P/E |
81.13 - 184.58 |
136.95 |
56.7% |
| EV/EBITDA |
77.70 - 102.49 |
88.93 |
1.7% |
| EPV |
264.15 - 377.65 |
320.90 |
267.1% |
| DDM - Stable |
95.35 - 185.30 |
140.32 |
60.5% |
| DDM - Multi |
85.83 - 134.50 |
105.15 |
20.3% |
PD.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,229.76 |
| Beta |
1.61 |
| Outstanding shares (mil) |
14.07 |
| Enterprise Value (mil) |
2,066.69 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.04% |
| Cost of Debt |
5.78% |
| WACC |
7.94% |