
Pason Systems Inc
TSX:PSI

Intrinsic Value
The intrinsic value of one
PSI
stock under the Base Case scenario is
15.86
CAD.
Compared to the current market price of 10.98 CAD,
Pason Systems Inc
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Pason Systems Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Pason Systems Inc
Balance Sheet Decomposition
Pason Systems Inc
Current Assets | 204.7m |
Cash & Short-Term Investments | 80.8m |
Receivables | 91.9m |
Other Current Assets | 32.1m |
Non-Current Assets | 409.9m |
Long-Term Investments | 3m |
PP&E | 194.8m |
Intangibles | 212.1m |
Free Cash Flow Analysis
Pason Systems Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Pason Systems Inc
Revenue
|
414.1m
CAD
|
Cost of Revenue
|
-212.7m
CAD
|
Gross Profit
|
201.4m
CAD
|
Operating Expenses
|
-103.7m
CAD
|
Operating Income
|
97.8m
CAD
|
Other Expenses
|
23.7m
CAD
|
Net Income
|
121.5m
CAD
|
PSI Profitability Score
Profitability Due Diligence
Pason Systems Inc's profitability score is 73/100. The higher the profitability score, the more profitable the company is.

Score
Pason Systems Inc's profitability score is 73/100. 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.

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
According to Wall Street analysts, the average 1-year price target for
PSI
is 16.12 CAD
with a low forecast of 13.13 CAD and a high forecast of 18.9 CAD.
Dividends
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?
The intrinsic value of one
PSI
stock under the Base Case scenario is
15.86
CAD.
Compared to the current market price of 10.98 CAD,
Pason Systems Inc
is
Undervalued by 31%.