As of 2026-10-18, the Intrinsic Value of Sustainable Power & Infrastructure Split Corp (PWI.TO) is 28.36 CAD. This PWI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.08 CAD, the upside of Sustainable Power & Infrastructure Split Corp is 155.90%.
The range of the Intrinsic Value is 24.72 - 33.47 CAD
Based on its market price of 11.08 CAD and our intrinsic valuation, Sustainable Power & Infrastructure Split Corp (PWI.TO) is undervalued by 155.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.72 - 33.47 | 28.36 | 155.9% |
| DCF (Growth 10y) | 27.26 - 36.01 | 30.91 | 179.0% |
| DCF (EBITDA 5y) | 13.25 - 13.78 | 13.51 | 21.9% |
| DCF (EBITDA 10y) | 18.36 - 19.69 | 19.00 | 71.5% |
| Fair Value | 13.52 - 13.52 | 13.52 | 22.01% |
| P/E | 11.00 - 11.09 | 11.04 | -0.4% |
| EV/EBITDA | 11.08 - 11.17 | 11.12 | 0.4% |
| EPV | 23.42 - 28.03 | 25.73 | 132.2% |
| DDM - Stable | 15.79 - 27.96 | 21.88 | 97.4% |
| DDM - Multi | 12.41 - 17.12 | 14.39 | 29.9% |
| Market Cap (mil) | 55.84 |
| Beta | 0.72 |
| Outstanding shares (mil) | 5.04 |
| Enterprise Value (mil) | 52.33 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.84% |
| Cost of Debt | 4.25% |
| WACC | 7.51% |