As of 2025-07-15, the Intrinsic Value of Pet Valu Holdings Ltd (PET.TO) is 38.92 CAD. This PET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.49 CAD, the upside of Pet Valu Holdings Ltd is 16.20%.
The range of the Intrinsic Value is 30.89 - 51.18 CAD
Based on its market price of 33.49 CAD and our intrinsic valuation, Pet Valu Holdings Ltd (PET.TO) is undervalued by 16.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.89 - 51.18 | 38.92 | 16.2% |
| DCF (Growth 10y) | 46.64 - 73.87 | 57.44 | 71.5% |
| DCF (EBITDA 5y) | 51.17 - 54.86 | 52.98 | 58.2% |
| DCF (EBITDA 10y) | 67.71 - 76.95 | 72.18 | 115.5% |
| Fair Value | 32.51 - 32.51 | 32.51 | -2.94% |
| P/E | 33.46 - 33.55 | 33.50 | 0.0% |
| EV/EBITDA | 33.37 - 33.53 | 33.45 | -0.1% |
| EPV | 13.97 - 19.69 | 16.83 | -49.7% |
| DDM - Stable | 11.25 - 21.82 | 16.54 | -50.6% |
| DDM - Multi | 23.26 - 35.82 | 28.27 | -15.6% |
| Market Cap (mil) | 2,361.05 |
| Beta | 0.59 |
| Outstanding shares (mil) | 70.50 |
| Enterprise Value (mil) | 3,099.74 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.73% |
| Cost of Debt | 5.22% |
| WACC | 6.77% |