As of 2024-12-15, the Intrinsic Value of Pason Systems Inc (PSI.TO) is
20.21 CAD. This PSI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.87 CAD, the upside of Pason Systems Inc is
45.70%.
The range of the Intrinsic Value is 17.43 - 24.24 CAD
20.21 CAD
Intrinsic Value
PSI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.43 - 24.24 |
20.21 |
45.7% |
| DCF (Growth 10y) |
22.32 - 30.94 |
25.86 |
86.4% |
| DCF (EBITDA 5y) |
19.03 - 24.23 |
21.33 |
53.8% |
| DCF (EBITDA 10y) |
23.58 - 30.68 |
26.70 |
92.5% |
| Fair Value |
35.50 - 35.50 |
35.50 |
155.98% |
| P/E |
12.61 - 20.90 |
15.07 |
8.7% |
| EV/EBITDA |
12.38 - 16.77 |
14.36 |
3.5% |
| EPV |
9.99 - 12.48 |
11.24 |
-19.0% |
| DDM - Stable |
9.62 - 17.90 |
13.76 |
-0.8% |
| DDM - Multi |
13.56 - 19.53 |
16.00 |
15.4% |
PSI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,104.33 |
| Beta |
1.03 |
| Outstanding shares (mil) |
79.62 |
| Enterprise Value (mil) |
1,048.85 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.24% |
| Cost of Debt |
5.00% |
| WACC |
9.17% |