As of 2025-07-02, the Intrinsic Value of Propel Holdings Inc (PRL.TO) is 79.13 CAD. This PRL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.84 CAD, the upside of Propel Holdings Inc is 109.10%.
The range of the Intrinsic Value is 56.95 - 124.99 CAD
Based on its market price of 37.84 CAD and our intrinsic valuation, Propel Holdings Inc (PRL.TO) is undervalued by 109.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.95 - 124.99 | 79.13 | 109.1% |
| DCF (Growth 10y) | 91.59 - 203.00 | 127.87 | 237.9% |
| DCF (EBITDA 5y) | 76.62 - 103.48 | 85.61 | 126.2% |
| DCF (EBITDA 10y) | 114.44 - 172.97 | 135.98 | 259.4% |
| Fair Value | 49.95 - 49.95 | 49.95 | 32.00% |
| P/E | 22.77 - 34.32 | 28.79 | -23.9% |
| EV/EBITDA | 36.10 - 105.59 | 39.44 | 4.2% |
| EPV | 53.29 - 95.68 | 74.48 | 96.8% |
| DDM - Stable | 15.75 - 36.96 | 26.36 | -30.4% |
| DDM - Multi | 32.84 - 61.46 | 42.96 | 13.5% |
| Market Cap (mil) | 1,470.46 |
| Beta | 2.00 |
| Outstanding shares (mil) | 38.86 |
| Enterprise Value (mil) | 1,805.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.37% |
| Cost of Debt | 9.26% |
| WACC | 7.26% |