As of 2024-09-10, the Intrinsic Value of Precision Drilling Corp (PD.TO) is
258.44 CAD. This PD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 88.19 CAD, the upside of Precision Drilling Corp is
%.
The range of the Intrinsic Value is 204.74 - 342.24 CAD
258.44 CAD
Intrinsic Value
PD.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
204.74 - 342.24 |
258.44 |
193.0% |
| DCF (Growth 10y) |
243.88 - 391.24 |
301.69 |
242.1% |
| DCF (EBITDA 5y) |
112.89 - 128.44 |
121.09 |
37.3% |
| DCF (EBITDA 10y) |
168.83 - 199.84 |
184.20 |
108.9% |
| Fair Value |
78.57 - 78.57 |
78.57 |
-10.91% |
| P/E |
82.36 - 160.91 |
121.77 |
38.1% |
| EV/EBITDA |
46.90 - 95.12 |
68.37 |
-22.5% |
| EPV |
308.11 - 420.47 |
364.29 |
313.1% |
| DDM - Stable |
107.16 - 211.12 |
159.14 |
80.5% |
| DDM - Multi |
110.60 - 175.07 |
136.01 |
54.2% |
PD.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,255.61 |
| Beta |
1.18 |
| Outstanding shares (mil) |
14.24 |
| Enterprise Value (mil) |
2,127.81 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.98% |
| Cost of Debt |
6.02% |
| WACC |
6.98% |