As of 2025-09-16, the Intrinsic Value of Pinetree Capital Ltd (PNP.TO) is 70.08 CAD. This PNP.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.60 CAD, the upside of Pinetree Capital Ltd is 456.20%.
The range of the Intrinsic Value is 55.86 - 95.21 CAD
Based on its market price of 12.60 CAD and our intrinsic valuation, Pinetree Capital Ltd (PNP.TO) is undervalued by 456.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.86 - 95.21 | 70.08 | 456.2% |
| DCF (Growth 10y) | 66.87 - 112.27 | 83.34 | 561.4% |
| DCF (EBITDA 5y) | 26.59 - 29.29 | 27.58 | 118.9% |
| DCF (EBITDA 10y) | 40.68 - 46.82 | 43.30 | 243.6% |
| Fair Value | 83.00 - 83.00 | 83.00 | 558.76% |
| P/E | 12.62 - 42.16 | 23.72 | 88.3% |
| EV/EBITDA | 12.89 - 14.74 | 13.07 | 3.7% |
| EPV | 19.61 - 27.73 | 23.67 | 87.9% |
| DDM - Stable | 23.71 - 68.47 | 46.09 | 265.8% |
| DDM - Multi | 30.20 - 72.92 | 43.29 | 243.5% |
| Market Cap (mil) | 118.31 |
| Beta | 0.27 |
| Outstanding shares (mil) | 9.39 |
| Enterprise Value (mil) | 112.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.58% |
| Cost of Debt | 5.00% |
| WACC | 6.28% |