As of 2025-10-20, the Intrinsic Value of Pembina Pipeline Corp (PPL.TO) is 69.50 CAD. This PPL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.32 CAD, the upside of Pembina Pipeline Corp is 30.30%.
The range of the Intrinsic Value is 42.07 - 146.51 CAD
Based on its market price of 53.32 CAD and our intrinsic valuation, Pembina Pipeline Corp (PPL.TO) is undervalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.07 - 146.51 | 69.50 | 30.3% |
| DCF (Growth 10y) | 45.03 - 139.91 | 70.11 | 31.5% |
| DCF (EBITDA 5y) | 35.66 - 41.52 | 38.78 | -27.3% |
| DCF (EBITDA 10y) | 39.74 - 48.77 | 44.29 | -16.9% |
| Fair Value | 80.65 - 80.65 | 80.65 | 51.25% |
| P/E | 34.44 - 54.00 | 44.20 | -17.1% |
| EV/EBITDA | 32.10 - 52.02 | 41.56 | -22.1% |
| EPV | 47.52 - 65.32 | 56.42 | 5.8% |
| DDM - Stable | 31.94 - 98.48 | 65.21 | 22.3% |
| DDM - Multi | 32.85 - 71.56 | 44.28 | -17.0% |
| Market Cap (mil) | 30,975.19 |
| Beta | 0.79 |
| Outstanding shares (mil) | 580.93 |
| Enterprise Value (mil) | 44,140.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.01% |
| Cost of Debt | 4.32% |
| WACC | 6.69% |