What is the intrinsic value of PRL.TO?

As of 2025-10-22, the Intrinsic Value of Propel Holdings Inc (PRL.TO) is 85.34 CAD. This PRL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.66 CAD, the upside of Propel Holdings Inc is 246.10%.

The range of the Intrinsic Value is 59.82 - 141.73 CAD

Is PRL.TO undervalued or overvalued?

Based on its market price of 24.66 CAD and our intrinsic valuation, Propel Holdings Inc (PRL.TO) is undervalued by 246.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	59.82 - 141.73	85.34	246.1%
DCF (Growth 10y)	103.07 - 248.70	148.31	501.4%
DCF (EBITDA 5y)	58.30 - 76.71	66.20	168.5%
DCF (EBITDA 10y)	98.79 - 145.45	118.50	380.5%
Fair Value	42.83 - 42.83	42.83	73.67%
P/E	22.27 - 35.21	24.74	0.3%
EV/EBITDA	22.63 - 60.39	24.74	0.3%
EPV	50.54 - 98.08	74.31	201.3%
DDM - Stable	16.24 - 39.33	27.78	12.7%
DDM - Multi	35.20 - 68.01	46.56	88.8%