As of 2024-12-11, the Intrinsic Value of Pet Valu Holdings Ltd (PET.TO) is
35.57 CAD. This PET.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.60 CAD, the upside of Pet Valu Holdings Ltd is
33.70%.
The range of the Intrinsic Value is 22.42 - 70.49 CAD
35.57 CAD
Intrinsic Value
PET.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.42 - 70.49 |
35.57 |
33.7% |
| DCF (Growth 10y) |
25.47 - 71.70 |
38.20 |
43.6% |
| DCF (EBITDA 5y) |
25.20 - 27.16 |
26.16 |
-1.7% |
| DCF (EBITDA 10y) |
28.57 - 32.94 |
30.68 |
15.3% |
| Fair Value |
30.54 - 30.54 |
30.54 |
14.82% |
| P/E |
26.63 - 26.66 |
26.65 |
0.2% |
| EV/EBITDA |
26.51 - 26.59 |
26.55 |
-0.2% |
| EPV |
12.91 - 18.54 |
15.72 |
-40.9% |
| DDM - Stable |
12.02 - 33.30 |
22.66 |
-14.8% |
| DDM - Multi |
16.09 - 33.29 |
21.55 |
-19.0% |
PET.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,900.31 |
| Beta |
0.72 |
| Outstanding shares (mil) |
71.44 |
| Enterprise Value (mil) |
2,599.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.21% |
| Cost of Debt |
4.82% |
| WACC |
6.88% |