As of 2024-12-04, the Intrinsic Value of Prairiesky Royalty Ltd (PSK.TO) is
19.03 CAD. This PSK.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.73 CAD, the upside of Prairiesky Royalty Ltd is
-36.00%.
The range of the Intrinsic Value is 11.53 - 59.92 CAD
19.03 CAD
Intrinsic Value
PSK.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.53 - 59.92 |
19.03 |
-36.0% |
| DCF (Growth 10y) |
14.25 - 69.11 |
22.82 |
-23.2% |
| DCF (EBITDA 5y) |
15.26 - 18.08 |
16.69 |
-43.9% |
| DCF (EBITDA 10y) |
15.88 - 20.65 |
18.14 |
-39.0% |
| Fair Value |
23.28 - 23.28 |
23.28 |
-21.70% |
| P/E |
10.40 - 12.29 |
11.26 |
-62.1% |
| EV/EBITDA |
12.82 - 17.01 |
14.85 |
-50.0% |
| EPV |
14.23 - 21.39 |
17.81 |
-40.1% |
| DDM - Stable |
10.66 - 70.76 |
40.71 |
36.9% |
| DDM - Multi |
13.83 - 63.61 |
21.94 |
-26.2% |
PSK.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,104.04 |
| Beta |
1.35 |
| Outstanding shares (mil) |
238.95 |
| Enterprise Value (mil) |
7,252.74 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.65% |
| Cost of Debt |
6.36% |
| WACC |
7.58% |