The Discounted Cash Flow (DCF) valuation of Perpetual Energy Inc (PMT.TO) is 2.14 CAD. With the latest stock price at 0.40 CAD, the upside of Perpetual Energy Inc based on DCF is 440.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.63 - 3.00 | 2.14 |
| Upside | 313.6% - 658.5% | 440.8% |