What is the intrinsic value of PWI.TO?

As of 2025-10-23, the Intrinsic Value of Sustainable Power & Infrastructure Split Corp (PWI.TO) is 29.89 CAD. This PWI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.32 CAD, the upside of Sustainable Power & Infrastructure Split Corp is 189.70%.

The range of the Intrinsic Value is 26.77 - 34.00 CAD

Is PWI.TO undervalued or overvalued?

Based on its market price of 10.32 CAD and our intrinsic valuation, Sustainable Power & Infrastructure Split Corp (PWI.TO) is undervalued by 189.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26.77 - 34.00	29.89	189.7%
DCF (Growth 10y)	29.03 - 35.94	32.03	210.4%
DCF (EBITDA 5y)	14.94 - 15.52	15.22	47.5%
DCF (EBITDA 10y)	20.61 - 22.03	21.30	106.4%
Fair Value	28.97 - 28.97	28.97	180.68%
P/E	10.30 - 10.30	10.30	-0.2%
EV/EBITDA	10.24 - 10.33	10.28	-0.4%
EPV	13.74 - 15.89	14.81	43.6%
DDM - Stable	14.58 - 25.10	19.84	92.2%
DDM - Multi	13.04 - 17.46	14.93	44.6%