As of 2025-09-18, the Intrinsic Value of Prime Dividend Corp (PDV.TO) is 24.01 CAD. This PDV.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.55 CAD, the upside of Prime Dividend Corp is 151.40%.
The range of the Intrinsic Value is 17.06 - 42.84 CAD
Based on its market price of 9.55 CAD and our intrinsic valuation, Prime Dividend Corp (PDV.TO) is undervalued by 151.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.06 - 42.84 | 24.01 | 151.4% |
| DCF (Growth 10y) | 19.50 - 49.29 | 27.55 | 188.5% |
| DCF (EBITDA 5y) | 11.75 - 14.88 | 13.18 | 38.0% |
| DCF (EBITDA 10y) | 15.62 - 22.23 | 18.47 | 93.4% |
| Fair Value | 109.18 - 109.18 | 109.18 | 1,043.21% |
| P/E | 2.98 - 8.38 | 5.99 | -37.3% |
| EV/EBITDA | 13.44 - 16.19 | 14.74 | 54.4% |
| EPV | 10.41 - 21.65 | 16.03 | 67.9% |
| DDM - Stable | 26.99 - 93.91 | 60.45 | 533.0% |
| DDM - Multi | 12.58 - 35.26 | 18.66 | 95.4% |
| Market Cap (mil) | 5.44 |
| Beta | 1.26 |
| Outstanding shares (mil) | 0.57 |
| Enterprise Value (mil) | 4.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.26% |
| Cost of Debt | 5.00% |
| WACC | 8.25% |