Is PIF.TO undervalued or overvalued?

As of 2025-03-15, the Intrinsic Value of Polaris Infrastructure Inc (PIF.TO) is 25.86 CAD. This PIF.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.95 CAD, the upside of Polaris Infrastructure Inc is 116.40%. This means that PIF.TO is undervalued by 116.40%.

The range of the Intrinsic Value is 13.50 - 78.16 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	13.50 - 78.16	25.86	116.4%
DCF (Growth 10y)	18.77 - 93.83	33.22	178.0%
DCF (EBITDA 5y)	13.97 - 23.78	19.36	62.0%
DCF (EBITDA 10y)	18.16 - 31.51	24.95	108.8%
Fair Value	5.10 - 5.10	5.10	-57.31%
P/E	0.73 - 10.01	4.60	-61.5%
EV/EBITDA	13.42 - 35.13	24.33	103.6%
EPV	18.71 - 31.86	25.28	111.6%
DDM - Stable	2.62 - 16.27	9.44	-21.0%
DDM - Multi	1.36 - 4.37	1.88	-84.3%