Pason Systems Inc
TSX:PSI

Watchlist Manager
Pason Systems Inc Logo
Pason Systems Inc
TSX:PSI
Watchlist
Price: 12.26 CAD -0.16% Market Closed
Market Cap: 956.8m CAD

Intrinsic Value

The intrinsic value of one PSI stock under the Base Case scenario is 10.99 CAD. Compared to the current market price of 12.26 CAD, Pason Systems Inc is Overvalued by 10%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PSI Intrinsic Value
10.99 CAD
Overvaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Pason Systems Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about PSI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is PSI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Pason Systems Inc.

Explain Valuation
Compare PSI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about PSI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Pason Systems Inc

Current Assets 185.1m
Cash & Short-Term Investments 75.6m
Receivables 84.1m
Other Current Assets 25.3m
Non-Current Assets 406.9m
Long-Term Investments 3.3m
PP&E 197.4m
Intangibles 206.2m
Current Liabilities 73.2m
Accounts Payable 55.6m
Accrued Liabilities 8m
Other Current Liabilities 9.6m
Non-Current Liabilities 25.1m
Long-Term Debt 13.9m
Other Non-Current Liabilities 11.1m
Efficiency

Free Cash Flow Analysis
Pason Systems Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Pason Systems Inc

Revenue
418.2m CAD
Cost of Revenue
-225m CAD
Gross Profit
193.2m CAD
Operating Expenses
-105m CAD
Operating Income
88.2m CAD
Other Expenses
-26.1m CAD
Net Income
62.1m CAD
Fundamental Scores

PSI Profitability Score
Profitability Due Diligence

Pason Systems Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Strong 3Y Average Operating Margin
Healthy Gross Margin
56/100
Profitability
Score

Pason Systems Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

PSI Solvency Score
Solvency Due Diligence

Pason Systems Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Negative Net Debt
Low D/E
84/100
Solvency
Score

Pason Systems Inc's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PSI Price Targets Summary
Pason Systems Inc

Wall Street analysts forecast PSI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for PSI is 15.1 CAD with a low forecast of 13.13 CAD and a high forecast of 17.85 CAD.

Lowest
Price Target
13.13 CAD
7% Upside
Average
Price Target
15.1 CAD
23% Upside
Highest
Price Target
17.85 CAD
46% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 13, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for PSI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one PSI stock?

The intrinsic value of one PSI stock under the Base Case scenario is 10.99 CAD.

Is PSI stock undervalued or overvalued?

Compared to the current market price of 12.26 CAD, Pason Systems Inc is Overvalued by 10%.

Back to Top