As of 2025-09-17, the Intrinsic Value of Precision Drilling Corp (PD.TO) is 157.16 CAD. This PD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.55 CAD, the upside of Precision Drilling Corp is 97.60%.
The range of the Intrinsic Value is 117.94 - 222.85 CAD
Based on its market price of 79.55 CAD and our intrinsic valuation, Precision Drilling Corp (PD.TO) is undervalued by 97.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 117.94 - 222.85 | 157.16 | 97.6% |
| DCF (Growth 10y) | 138.35 - 249.89 | 180.28 | 126.6% |
| DCF (EBITDA 5y) | 74.99 - 99.30 | 89.96 | 13.1% |
| DCF (EBITDA 10y) | 107.31 - 146.34 | 128.04 | 61.0% |
| Fair Value | 39.23 - 39.23 | 39.23 | -50.68% |
| P/E | 73.29 - 94.16 | 82.02 | 3.1% |
| EV/EBITDA | 45.68 - 82.09 | 63.44 | -20.3% |
| EPV | 384.96 - 573.95 | 479.46 | 502.7% |
| DDM - Stable | 41.20 - 93.93 | 67.57 | -15.1% |
| DDM - Multi | 60.66 - 115.69 | 80.36 | 1.0% |
| Market Cap (mil) | 1,061.99 |
| Beta | 1.28 |
| Outstanding shares (mil) | 13.35 |
| Enterprise Value (mil) | 1,764.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.93% |
| Cost of Debt | 6.06% |
| WACC | 8.33% |