As of 2025-06-22, the Intrinsic Value of Pieridae Energy Ltd (PEA.TO) is 0.35 CAD. This PEA.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.38 CAD, the upside of Pieridae Energy Ltd is -7.40%.
The range of the Intrinsic Value is 0.33 - 0.42 CAD
Based on its market price of 0.38 CAD and our intrinsic valuation, Pieridae Energy Ltd (PEA.TO) is overvalued by 7.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.22) - 0.01 | (0.14) | -135.8% |
| DCF (Growth 10y) | (0.17) - 0.06 | (0.09) | -122.9% |
| DCF (EBITDA 5y) | 0.33 - 0.42 | 0.35 | -7.4% |
| DCF (EBITDA 10y) | 0.40 - 0.51 | 0.43 | 13.4% |
| Fair Value | -0.67 - -0.67 | -0.67 | -276.28% |
| P/E | (0.69) - (0.94) | (0.82) | -315.1% |
| EV/EBITDA | 0.27 - 0.48 | 0.35 | -6.6% |
| EPV | 3.08 - 3.80 | 3.44 | 805.9% |
| DDM - Stable | (0.72) - (1.90) | (1.31) | -444.3% |
| DDM - Multi | (0.57) - (1.26) | (0.80) | -309.6% |
| Market Cap (mil) | 110.35 |
| Beta | 0.87 |
| Outstanding shares (mil) | 290.39 |
| Enterprise Value (mil) | 110.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.69% |
| Cost of Debt | 8.38% |
| WACC | 7.87% |