What is the intrinsic value of WP.V?

As of 2025-07-03, the Intrinsic Value of Western Pacific Trust Co (WP.V) is 0.35 CAD. This WP.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.18 CAD, the upside of Western Pacific Trust Co is 92.30%.

The range of the Intrinsic Value is 0.28 - 0.46 CAD

Is WP.V undervalued or overvalued?

Based on its market price of 0.18 CAD and our intrinsic valuation, Western Pacific Trust Co (WP.V) is undervalued by 92.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.28 - 0.46	0.35	92.3%
DCF (Growth 10y)	0.32 - 0.52	0.39	116.6%
DCF (EBITDA 5y)	0.19 - 0.22	0.21	14.2%
DCF (EBITDA 10y)	0.24 - 0.29	0.26	46.4%
Fair Value	0.31 - 0.31	0.31	72.19%
P/E	0.09 - 0.19	0.16	-13.7%
EV/EBITDA	0.14 - 0.17	0.16	-13.9%
EPV	0.32 - 0.45	0.38	113.5%
DDM - Stable	0.10 - 0.24	0.17	-5.3%
DDM - Multi	0.16 - 0.28	0.20	12.8%