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