PTS.TO
Points International Ltd
Price:  
32.16 
CAD
Volume:  
627.00
Canada | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PTS.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Points International Ltd (PTS.TO) is 24.29 CAD. This PTS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.16 CAD, the upside of Points International Ltd is %.

The range of the Intrinsic Value is 20.27 - 38.33 CAD

32.16 CAD
Stock Price
24.29 CAD
Intrinsic Value
Intrinsic Value Details

PTS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.27 - 38.33 24.29 -24.5%
DCF (Growth 10y) 23.79 - 49.34 29.51 -8.2%
DCF (EBITDA 5y) 17.06 - 18.21 17.67 -45.1%
DCF (EBITDA 10y) 19.55 - 21.51 20.51 -36.2%
Fair Value 1.18 - 1.18 1.18 -96.32%
P/E 15.96 - 21.52 18.76 -41.7%
EV/EBITDA 13.91 - 19.47 16.26 -49.4%
EPV 23.18 - 27.84 25.51 -20.7%
DDM - Stable 2.04 - 9.17 5.61 -82.6%
DDM - Multi (0.36) - (1.29) (0.57) -101.8%

PTS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 473.12
Beta 1.62
Outstanding shares (mil) 14.71
Enterprise Value (mil) 297.70
Market risk premium 4.74%
Cost of Equity 7.51%
Cost of Debt 4.27%
WACC 7.49%