As of 2024-12-14, the Intrinsic Value of Perpetual Energy Inc (PMT.TO) is
2.15 CAD. This PMT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.40 CAD, the upside of Perpetual Energy Inc is
444.10%.
The range of the Intrinsic Value is 1.63 - 3.04 CAD
PMT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.63 - 3.04 |
2.15 |
444.1% |
| DCF (Growth 10y) |
1.65 - 2.94 |
2.12 |
437.2% |
| DCF (EBITDA 5y) |
1.60 - 2.33 |
1.98 |
400.2% |
| DCF (EBITDA 10y) |
1.73 - 2.57 |
2.14 |
441.4% |
| Fair Value |
-0.81 - -0.81 |
-0.81 |
-306.13% |
| P/E |
(0.74) - 0.64 |
(0.20) |
-151.2% |
| EV/EBITDA |
0.16 - 1.38 |
0.80 |
101.9% |
| EPV |
4.62 - 6.80 |
5.71 |
1345.5% |
| DDM - Stable |
(0.78) - (1.94) |
(1.36) |
-443.6% |
| DDM - Multi |
0.38 - 0.81 |
0.53 |
33.3% |
PMT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27.10 |
| Beta |
0.60 |
| Outstanding shares (mil) |
68.62 |
| Enterprise Value (mil) |
59.70 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.61% |
| Cost of Debt |
5.00% |
| WACC |
6.89% |