PSI.TO
Pason Systems Inc
Price:  
12.58 
CAD
Volume:  
40,510.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSI.TO Intrinsic Value

28.00 %
Upside

What is the intrinsic value of PSI.TO?

As of 2025-06-21, the Intrinsic Value of Pason Systems Inc (PSI.TO) is 16.10 CAD. This PSI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.58 CAD, the upside of Pason Systems Inc is 28.00%.

The range of the Intrinsic Value is 12.01 - 25.97 CAD

Is PSI.TO undervalued or overvalued?

Based on its market price of 12.58 CAD and our intrinsic valuation, Pason Systems Inc (PSI.TO) is undervalued by 28.00%.

12.58 CAD
Stock Price
16.10 CAD
Intrinsic Value
Intrinsic Value Details

PSI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.01 - 25.97 16.10 28.0%
DCF (Growth 10y) 14.02 - 29.11 18.48 46.9%
DCF (EBITDA 5y) 12.80 - 15.42 14.11 12.2%
DCF (EBITDA 10y) 14.83 - 19.06 16.84 33.8%
Fair Value 22.79 - 22.79 22.79 81.17%
P/E 8.57 - 19.70 13.67 8.7%
EV/EBITDA 8.76 - 12.92 11.06 -12.1%
EPV 11.81 - 15.93 13.87 10.3%
DDM - Stable 7.74 - 23.99 15.87 26.1%
DDM - Multi 17.65 - 40.39 24.34 93.5%

PSI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 993.32
Beta 1.15
Outstanding shares (mil) 78.96
Enterprise Value (mil) 923.80
Market risk premium 5.10%
Cost of Equity 8.83%
Cost of Debt 5.00%
WACC 8.75%