As of 2024-12-15, the Intrinsic Value of Propel Holdings Inc (PRL.TO) is 65.31 CAD. This PRL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.87 CAD, the upside of Propel Holdings Inc is 77.10%.

The range of the Intrinsic Value is 48.18 - 97.86 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	48.18 - 97.86	65.31	77.1%
DCF (Growth 10y)	95.39 - 194.16	129.40	250.9%
DCF (EBITDA 5y)	66.32 - 91.78	74.85	103.0%
DCF (EBITDA 10y)	121.12 - 182.87	143.54	289.3%
Fair Value	39.89 - 39.89	39.89	8.18%
P/E	17.57 - 32.55	25.44	-31.0%
EV/EBITDA	34.02 - 44.44	36.81	-0.2%
EPV	37.60 - 63.68	50.64	37.4%
DDM - Stable	12.74 - 29.04	20.89	-43.4%
DDM - Multi	27.38 - 49.19	35.24	-4.4%