As of 2025-06-17, the Intrinsic Value of Prairiesky Royalty Ltd (PSK.TO) is 15.71 CAD. This PSK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.95 CAD, the upside of Prairiesky Royalty Ltd is -34.40%.
The range of the Intrinsic Value is 9.94 - 36.33 CAD
Based on its market price of 23.95 CAD and our intrinsic valuation, Prairiesky Royalty Ltd (PSK.TO) is overvalued by 34.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.94 - 36.33 | 15.71 | -34.4% |
| DCF (Growth 10y) | 13.00 - 43.95 | 19.81 | -17.3% |
| DCF (EBITDA 5y) | 13.43 - 19.00 | 14.90 | -37.8% |
| DCF (EBITDA 10y) | 14.34 - 21.06 | 16.39 | -31.6% |
| Fair Value | 24.01 - 24.01 | 24.01 | 0.24% |
| P/E | 11.16 - 13.33 | 12.64 | -47.2% |
| EV/EBITDA | 11.82 - 17.26 | 14.57 | -39.1% |
| EPV | 16.09 - 21.85 | 18.97 | -20.8% |
| DDM - Stable | 11.28 - 50.65 | 30.96 | 29.3% |
| DDM - Multi | 14.12 - 43.60 | 20.70 | -13.6% |
| Market Cap (mil) | 5,641.18 |
| Beta | 1.10 |
| Outstanding shares (mil) | 235.54 |
| Enterprise Value (mil) | 5,861.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.83% |
| Cost of Debt | 5.19% |
| WACC | 7.77% |