As of 2024-12-13, the Intrinsic Value of Primo Water Corp (MISSISSAUGA) (PRMW.TO) is
24.81 CAD. This PRMW.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 37.40 CAD, the upside of Primo Water Corp (MISSISSAUGA) is
-33.70%.
The range of the Intrinsic Value is 18.14 - 37.34 CAD
24.81 CAD
Intrinsic Value
PRMW.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.14 - 37.34 |
24.81 |
-33.7% |
| DCF (Growth 10y) |
22.57 - 44.31 |
30.14 |
-19.4% |
| DCF (EBITDA 5y) |
26.49 - 34.42 |
31.40 |
-16.0% |
| DCF (EBITDA 10y) |
32.00 - 43.38 |
38.48 |
2.9% |
| Fair Value |
11.35 - 11.35 |
11.35 |
-69.65% |
| P/E |
13.05 - 54.76 |
33.42 |
-10.6% |
| EV/EBITDA |
36.26 - 86.97 |
60.09 |
60.7% |
| EPV |
33.36 - 47.47 |
40.42 |
8.1% |
| DDM - Stable |
23.79 - 58.67 |
41.23 |
10.2% |
| DDM - Multi |
7.89 - 15.21 |
10.40 |
-72.2% |
PRMW.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,998.81 |
| Beta |
-0.25 |
| Outstanding shares (mil) |
160.40 |
| Enterprise Value (mil) |
6,871.51 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.08% |
| Cost of Debt |
4.49% |
| WACC |
5.31% |