PSK.TO
Prairiesky Royalty Ltd
Price:  
25.75 
CAD
Volume:  
217,134.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSK.TO Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Prairiesky Royalty Ltd (PSK.TO) is 23.38 CAD. This PSK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.75 CAD, the upside of Prairiesky Royalty Ltd is %.

The range of the Intrinsic Value is 13.45 - 108.12 CAD

25.75 CAD
Stock Price
23.38 CAD
Intrinsic Value
Intrinsic Value Details

PSK.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.45 - 108.12 23.38 -9.2%
DCF (Growth 10y) 16.95 - 127.80 28.67 11.3%
DCF (EBITDA 5y) 14.07 - 17.73 16.01 -37.8%
DCF (EBITDA 10y) 15.82 - 21.16 18.47 -28.3%
Fair Value 22.84 - 22.84 22.84 -11.30%
P/E 10.74 - 12.61 12.02 -53.3%
EV/EBITDA 14.74 - 17.82 16.31 -36.7%
EPV 12.04 - 17.52 14.78 -42.6%
DDM - Stable 14.23 - 123.43 68.83 167.3%
DDM - Multi 18.19 - 108.74 29.91 16.1%

PSK.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,153.01
Beta 0.40
Outstanding shares (mil) 238.95
Enterprise Value (mil) 6,328.91
Market risk premium 5.10%
Cost of Equity 6.58%
Cost of Debt 15.82%
WACC 6.78%