As of 2024-11-14, the Intrinsic Value of Pembina Pipeline Corp (PPL.TO) is
70.23 CAD. This PPL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 57.79 CAD, the upside of Pembina Pipeline Corp is
21.50%.
The range of the Intrinsic Value is 38.99 - 179.98 CAD
70.23 CAD
Intrinsic Value
PPL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
38.99 - 179.98 |
70.23 |
21.5% |
DCF (Growth 10y) |
42.99 - 175.33 |
72.47 |
25.4% |
DCF (EBITDA 5y) |
28.90 - 40.80 |
33.53 |
-42.0% |
DCF (EBITDA 10y) |
33.93 - 48.07 |
39.65 |
-31.4% |
Fair Value |
84.15 - 84.15 |
84.15 |
45.61% |
P/E |
30.87 - 57.69 |
44.80 |
-22.5% |
EV/EBITDA |
24.83 - 46.93 |
33.60 |
-41.9% |
EPV |
23.60 - 35.86 |
29.73 |
-48.6% |
DDM - Stable |
40.24 - 150.90 |
95.57 |
65.4% |
DDM - Multi |
37.77 - 101.16 |
53.99 |
-6.6% |
PPL.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
33,530.57 |
Beta |
0.47 |
Outstanding shares (mil) |
580.21 |
Enterprise Value (mil) |
46,744.57 |
Market risk premium |
5.10% |
Cost of Equity |
6.93% |
Cost of Debt |
4.25% |
WACC |
6.06% |