PNP.TO
Pinetree Capital Ltd
Price:  
5.80 
CAD
Volume:  
4,105.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PNP.TO Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Pinetree Capital Ltd (PNP.TO) is 46.42 CAD. This PNP.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 5.80 CAD, the upside of Pinetree Capital Ltd is %.

5.80 CAD
Stock Price
46.42 CAD
Intrinsic Value
Intrinsic Value Details

PNP.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (9,124.62) - (774.42) (1,388.55) -24040.5%
DCF (Growth 10y) (797.12) - (8,664.60) (1,377.69) -23853.3%
DCF (EBITDA 5y) (195.99) - (279.13) (1,234.50) -123450.0%
DCF (EBITDA 10y) (286.19) - (377.83) (1,234.50) -123450.0%
Fair Value 46.42 - 46.42 46.42 700.31%
P/E 5.87 - 6.54 5.94 2.4%
EV/EBITDA 8.05 - 15.59 11.62 100.4%
EPV 5.22 - 6.51 5.86 1.1%
DDM - Stable 30.03 - 1,000.20 515.11 8781.3%
DDM - Multi (438.21) - (11,623.96) (853.76) -14819.9%

PNP.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 54.44
Beta 0.09
Outstanding shares (mil) 9.39
Enterprise Value (mil) 53.39
Market risk premium 5.10%
Cost of Equity 6.08%
Cost of Debt 5.00%
WACC 5.53%