What is the intrinsic value of PIC.A.TO?

As of 2025-06-22, the Intrinsic Value of Premium Income Corp (PIC.A.TO) is 3.45 CAD. This PIC.A.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.13 CAD, the upside of Premium Income Corp is -43.80%.

The range of the Intrinsic Value is 2.17 - 4.87 CAD

Is PIC.A.TO undervalued or overvalued?

Based on its market price of 6.13 CAD and our intrinsic valuation, Premium Income Corp (PIC.A.TO) is overvalued by 43.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(343.53) - (28.30)	(50.88)	-930.0%
DCF (Growth 10y)	(35.24) - (406.99)	(61.96)	-1110.7%
DCF (EBITDA 5y)	2.17 - 4.87	3.45	-43.8%
DCF (EBITDA 10y)	(1.46) - 1.86	0.06	-99.0%
Fair Value	145.63 - 145.63	145.63	2,275.69%
P/E	37.28 - 90.67	61.70	906.5%
EV/EBITDA	6.01 - 12.11	7.82	27.5%
EPV	7.20 - 9.15	8.17	33.3%
DDM - Stable	70.20 - 360.95	215.57	3416.7%
DDM - Multi	70.99 - 280.04	112.83	1740.6%