As of 2024-12-13, the Intrinsic Value of Polaris Infrastructure Inc (PIF.TO) is
25.91 CAD. This PIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.22 CAD, the upside of Polaris Infrastructure Inc is
96.00%.
The range of the Intrinsic Value is 14.61 - 62.36 CAD
25.91 CAD
Intrinsic Value
PIF.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.61 - 62.36 |
25.91 |
96.0% |
| DCF (Growth 10y) |
17.69 - 66.47 |
29.34 |
121.9% |
| DCF (EBITDA 5y) |
21.16 - 31.82 |
27.36 |
107.0% |
| DCF (EBITDA 10y) |
22.83 - 36.90 |
30.22 |
128.6% |
| Fair Value |
12.08 - 12.08 |
12.08 |
-8.60% |
| P/E |
4.46 - 19.22 |
11.78 |
-10.9% |
| EV/EBITDA |
16.47 - 31.81 |
23.19 |
75.4% |
| EPV |
7.88 - 17.02 |
12.45 |
-5.9% |
| DDM - Stable |
5.12 - 18.74 |
11.93 |
-9.7% |
| DDM - Multi |
7.46 - 18.40 |
10.32 |
-22.0% |
PIF.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
278.44 |
| Beta |
0.87 |
| Outstanding shares (mil) |
21.06 |
| Enterprise Value (mil) |
459.72 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.46% |
| Cost of Debt |
9.23% |
| WACC |
6.62% |