As of 2025-12-27, the Intrinsic Value of Parkland Corp (PKI.TO) is 514.99 CAD. This PKI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.84 CAD, the upside of Parkland Corp is 1,192.60%.
The range of the Intrinsic Value is 270.15 - 3,532.17 CAD
Based on its market price of 39.84 CAD and our intrinsic valuation, Parkland Corp (PKI.TO) is undervalued by 1,192.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 270.15 - 3,532.17 | 514.99 | 1192.6% |
| DCF (Growth 10y) | 322.22 - 3,808.15 | 584.86 | 1368.0% |
| DCF (EBITDA 5y) | 83.02 - 116.26 | 96.14 | 141.3% |
| DCF (EBITDA 10y) | 134.85 - 179.48 | 152.97 | 284.0% |
| Fair Value | 48.11 - 48.11 | 48.11 | 20.76% |
| P/E | 25.02 - 44.63 | 34.52 | -13.4% |
| EV/EBITDA | 24.69 - 44.40 | 33.80 | -15.2% |
| EPV | 210.56 - 279.11 | 244.83 | 514.5% |
| DDM - Stable | 29.13 - 366.64 | 197.89 | 396.7% |
| DDM - Multi | 174.04 - 1,612.54 | 307.56 | 672.0% |
| Market Cap (mil) | 6,956.06 |
| Beta | 1.09 |
| Outstanding shares (mil) | 174.60 |
| Enterprise Value (mil) | 12,967.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.05% |
| Cost of Debt | 5.80% |
| WACC | 5.47% |