As of 2024-12-14, 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
-24.50%.
The range of the Intrinsic Value is 20.27 - 38.33 CAD
24.29 CAD
Intrinsic Value
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) |
17.72 - 19.62 |
18.02 |
-44.0% |
| DCF (EBITDA 10y) |
20.30 - 23.14 |
20.95 |
-34.8% |
| Fair Value |
1.23 - 1.23 |
1.23 |
-96.17% |
| P/E |
6.52 - 13.14 |
7.87 |
-75.5% |
| EV/EBITDA |
15.61 - 22.32 |
17.96 |
-44.2% |
| 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) |
290.67 |
| Market risk premium |
4.74% |
| Cost of Equity |
7.51% |
| Cost of Debt |
4.27% |
| WACC |
7.49% |