As of 2025-02-19, the Intrinsic Value of Pembina Pipeline Corp (PPL.TO) is 73.43 CAD. This PPL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.36 CAD, the upside of Pembina Pipeline Corp is 43.00%.

The range of the Intrinsic Value is 42.29 - 172.53 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	42.29 - 172.53	73.43	43.0%
DCF (Growth 10y)	48.70 - 175.09	79.12	54.0%
DCF (EBITDA 5y)	41.24 - 50.07	45.24	-11.9%
DCF (EBITDA 10y)	46.90 - 60.35	53.03	3.3%
Fair Value	85.69 - 85.69	85.69	66.84%
P/E	35.33 - 54.29	44.65	-13.1%
EV/EBITDA	27.51 - 48.48	38.18	-25.7%
EPV	18.89 - 31.89	25.39	-50.6%
DDM - Stable	34.33 - 119.04	76.68	49.3%
DDM - Multi	39.85 - 99.58	56.05	9.1%