As of 2024-11-11, the Intrinsic Value of PFB Corporation (PFB.TO) is
35.15 CAD. This PFB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.10 CAD, the upside of PFB Corporation is
45.90%.
The range of the Intrinsic Value is 27.47 - 50.38 CAD
35.15 CAD
Intrinsic Value
PFB.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
27.47 - 50.38 |
35.15 |
45.9% |
DCF (Growth 10y) |
33.08 - 61.29 |
42.58 |
76.7% |
DCF (EBITDA 5y) |
34.14 - 50.05 |
41.37 |
71.6% |
DCF (EBITDA 10y) |
37.77 - 59.60 |
47.13 |
95.6% |
Fair Value |
11.54 - 11.54 |
11.54 |
-52.12% |
P/E |
43.57 - 48.51 |
45.36 |
88.2% |
EV/EBITDA |
28.64 - 43.31 |
36.50 |
51.4% |
EPV |
16.15 - 25.29 |
20.72 |
-14.0% |
DDM - Stable |
13.99 - 35.21 |
24.60 |
2.1% |
DDM - Multi |
21.46 - 41.48 |
28.22 |
17.1% |
PFB.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
163.81 |
Beta |
0.52 |
Outstanding shares (mil) |
6.80 |
Enterprise Value (mil) |
145.79 |
Market risk premium |
4.74% |
Cost of Equity |
9.22% |
Cost of Debt |
5.60% |
WACC |
8.75% |