PSK.TO
Prairiesky Royalty Ltd
Price:  
23.95 
CAD
Volume:  
120,962.00
Canada | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSK.TO Intrinsic Value

-34.40 %
Upside

What is the intrinsic value of PSK.TO?

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

Is PSK.TO undervalued or overvalued?

Based on its market price of 23.95 CAD and our intrinsic valuation, Prairiesky Royalty Ltd (PSK.TO) is overvalued by 34.40%.

23.95 CAD
Stock Price
15.71 CAD
Intrinsic Value
Intrinsic Value Details

PSK.TO Intrinsic Value - Valuation Summary

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%

PSK.TO Intrinsic Value - Key Valuation Metrics

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%