PPL.TO
Pembina Pipeline Corp
Price:  
47.16 
CAD
Volume:  
2,842,121.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PPL.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Pembina Pipeline Corp (PPL.TO) is 52.18 CAD. This PPL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.16 CAD, the upside of Pembina Pipeline Corp is %.

The range of the Intrinsic Value is 39.14 - 73.36 CAD

47.16 CAD
Stock Price
52.18 CAD
Intrinsic Value
Intrinsic Value Details

PPL.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.14 - 73.36 52.18 10.6%
DCF (Growth 10y) 52.32 - 91.84 67.43 43.0%
DCF (EBITDA 5y) 43.26 - 59.01 50.42 6.9%
DCF (EBITDA 10y) 54.81 - 75.47 64.12 36.0%
Fair Value 60.11 - 60.11 60.11 27.47%
P/E 32.08 - 47.76 41.39 -12.2%
EV/EBITDA 21.92 - 45.31 34.80 -26.2%
EPV 16.66 - 27.20 21.93 -53.5%
DDM - Stable 19.96 - 41.32 30.64 -35.0%
DDM - Multi 43.57 - 65.99 52.18 10.7%

PPL.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 25,908.29
Beta 0.89
Outstanding shares (mil) 549.37
Enterprise Value (mil) 37,032.29
Market risk premium 5.10%
Cost of Equity 7.83%
Cost of Debt 4.41%
WACC 6.50%