PSI.TO
Pason Systems Inc
Price:  
17.02 
CAD
Volume:  
167,841.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSI.TO Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Pason Systems Inc (PSI.TO) is 22.70 CAD. This PSI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.02 CAD, the upside of Pason Systems Inc is %.

The range of the Intrinsic Value is 18.78 - 29.01 CAD

17.02 CAD
Stock Price
22.70 CAD
Intrinsic Value
Intrinsic Value Details

PSI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.78 - 29.01 22.70 33.4%
DCF (Growth 10y) 24.06 - 37.38 29.19 71.5%
DCF (EBITDA 5y) 15.76 - 21.75 18.30 7.5%
DCF (EBITDA 10y) 21.14 - 29.54 24.68 45.0%
Fair Value 41.22 - 41.22 41.22 142.21%
P/E 12.46 - 16.98 14.26 -16.2%
EV/EBITDA 8.83 - 14.51 11.19 -34.3%
EPV 10.21 - 13.88 12.04 -29.2%
DDM - Stable 11.47 - 23.71 17.59 3.4%
DDM - Multi 14.37 - 23.44 17.84 4.8%

PSI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,354.45
Beta 1.17
Outstanding shares (mil) 79.58
Enterprise Value (mil) 1,300.40
Market risk premium 5.10%
Cost of Equity 8.66%
Cost of Debt 5.00%
WACC 8.61%