As of 2024-12-14, the Intrinsic Value of Sustainable Power & Infrastructure Split Corp (PWI.TO) is
20.86 CAD. This PWI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 9.50 CAD, the upside of Sustainable Power & Infrastructure Split Corp is
119.50%.
The range of the Intrinsic Value is 18.69 - 23.70 CAD
20.86 CAD
Intrinsic Value
PWI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
18.69 - 23.70 |
20.86 |
119.5% |
| DCF (Growth 10y) |
20.58 - 25.53 |
22.74 |
139.3% |
| DCF (EBITDA 5y) |
13.74 - 14.38 |
14.06 |
47.9% |
| DCF (EBITDA 10y) |
17.00 - 18.35 |
17.66 |
85.9% |
| Fair Value |
7.97 - 7.97 |
7.97 |
-16.14% |
| P/E |
9.51 - 9.56 |
9.53 |
0.4% |
| EV/EBITDA |
9.44 - 9.45 |
9.44 |
-0.6% |
| EPV |
3.42 - 3.95 |
3.69 |
-61.2% |
| DDM - Stable |
7.51 - 12.93 |
10.22 |
7.6% |
| DDM - Multi |
9.73 - 12.82 |
11.05 |
16.3% |
PWI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
31.07 |
| Beta |
1.08 |
| Outstanding shares (mil) |
3.27 |
| Enterprise Value (mil) |
30.73 |
| Market risk premium |
5.10% |
| Cost of Equity |
13.47% |
| Cost of Debt |
5.00% |
| WACC |
9.19% |