As of 2026-10-08, the Intrinsic Value of Polaris Infrastructure Inc (PIF.TO) is 24.55 CAD. This PIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.67 CAD, the upside of Polaris Infrastructure Inc is 79.60%.
The range of the Intrinsic Value is 14.85 - 50.28 CAD
Based on its market price of 13.67 CAD and our intrinsic valuation, Polaris Infrastructure Inc (PIF.TO) is undervalued by 79.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.85 - 50.28 | 24.55 | 79.6% |
| DCF (Growth 10y) | 21.56 - 64.45 | 33.41 | 144.4% |
| DCF (EBITDA 5y) | 19.60 - 30.65 | 25.99 | 90.1% |
| DCF (EBITDA 10y) | 23.91 - 39.61 | 32.00 | 134.1% |
| Fair Value | 6.68 - 6.68 | 6.68 | -51.15% |
| P/E | 3.41 - 13.31 | 9.99 | -26.9% |
| EV/EBITDA | 20.55 - 31.87 | 26.23 | 91.9% |
| EPV | 16.71 - 30.45 | 23.58 | 72.5% |
| DDM - Stable | 2.77 - 8.78 | 5.77 | -57.8% |
| DDM - Multi | (5.10) - (10.17) | (6.57) | -148.1% |
| Market Cap (mil) | 285.57 |
| Beta | 0.56 |
| Outstanding shares (mil) | 20.89 |
| Enterprise Value (mil) | 460.95 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.75% |
| Cost of Debt | 11.94% |
| WACC | 7.99% |