PFB.TO
PFB Corporation
Price:  
24.10 
CAD
Volume:  
6,820.00
Canada | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PFB.TO Intrinsic Value

%
Upside

As of 2024-07-15, 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 %.

The range of the Intrinsic Value is 27.47 - 50.38 CAD

24.10 CAD
Stock Price
35.15 CAD
Intrinsic Value
Intrinsic Value Details

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) 32.99 - 53.50 41.73 73.2%
DCF (EBITDA 10y) 36.88 - 62.87 47.44 96.9%
Fair Value 11.54 - 11.54 11.54 -52.12%
P/E 34.76 - 47.68 41.28 71.3%
EV/EBITDA 27.33 - 44.05 38.30 58.9%
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%