PKI.TO
Parkland Corp
Price:  
38.29 
CAD
Volume:  
235,179.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PKI.TO Intrinsic Value

736.70 %
Upside

What is the intrinsic value of PKI.TO?

As of 2025-05-25, the Intrinsic Value of Parkland Corp (PKI.TO) is 320.39 CAD. This PKI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.29 CAD, the upside of Parkland Corp is 736.70%.

The range of the Intrinsic Value is 173.54 - 1,299.02 CAD

Is PKI.TO undervalued or overvalued?

Based on its market price of 38.29 CAD and our intrinsic valuation, Parkland Corp (PKI.TO) is undervalued by 736.70%.

38.29 CAD
Stock Price
320.39 CAD
Intrinsic Value
Intrinsic Value Details

PKI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 173.54 - 1,299.02 320.39 736.7%
DCF (Growth 10y) 213.05 - 1,440.28 374.37 877.7%
DCF (EBITDA 5y) 96.18 - 133.06 118.98 210.7%
DCF (EBITDA 10y) 138.54 - 196.90 170.57 345.5%
Fair Value 28.10 - 28.10 28.10 -26.61%
P/E 11.94 - 37.20 24.47 -36.1%
EV/EBITDA 27.65 - 44.60 34.99 -8.6%
EPV 170.27 - 278.12 224.20 485.5%
DDM - Stable 11.06 - 103.25 57.15 49.3%
DDM - Multi 121.04 - 808.82 204.70 434.6%

PKI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,677.01
Beta 1.12
Outstanding shares (mil) 174.38
Enterprise Value (mil) 12,921.01
Market risk premium 5.10%
Cost of Equity 7.05%
Cost of Debt 6.03%
WACC 6.05%