What is the intrinsic value of PNP.TO?

As of 2025-05-24, the Intrinsic Value of Pinetree Capital Ltd (PNP.TO) is 75.73 CAD. This PNP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.39 CAD, the upside of Pinetree Capital Ltd is 290.60%.

The range of the Intrinsic Value is 62.74 - 96.39 CAD

Is PNP.TO undervalued or overvalued?

Based on its market price of 19.39 CAD and our intrinsic valuation, Pinetree Capital Ltd (PNP.TO) is undervalued by 290.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	62.74 - 96.39	75.73	290.6%
DCF (Growth 10y)	73.09 - 109.71	87.28	350.1%
DCF (EBITDA 5y)	32.51 - 34.36	33.42	72.4%
DCF (EBITDA 10y)	45.90 - 50.18	47.97	147.4%
Fair Value	84.90 - 84.90	84.90	337.88%
P/E	18.67 - 39.56	26.68	37.6%
EV/EBITDA	19.21 - 20.80	19.75	1.9%
EPV	22.44 - 28.48	25.46	31.3%
DDM - Stable	30.47 - 75.75	53.11	173.9%
DDM - Multi	37.92 - 76.75	51.12	163.6%