Sustainable Power & Infrastructure Split Corp (PWI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Sustainable Power & Infrastructure Split Corp stock C$19.05, price C$9.67, upside +97.0%, quality 68 out of 100. Rating: strongly undervalued. Calculated from audited financials with 12 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
60‑month range C$3.27 – C$13.73 · fair‑value band C$9.96 – C$23.81 · the C$9.67 price screens below the C$19.05 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Sustainable Power & Infrastructure Split in your weekly email
Every Wednesday you see whether Sustainable Power & Infrastructure Split is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Power & Infrastructure Split Corp. is an closed-ended investment equity fund launched and managed by Brompton Funds Limited. The fund invests in dividend-paying securities of power and infrastructure companies. It employs fundamental, and quantitative analysis to make its investments.
Show moreShow less
Power & Infrastructure Split Corp. was formed in 2021 and is domiciled in Canada.
Stock analysis
Sustainable Power & Infrastructure Split Corp (PWI) currently trades at C$9.67, while our model-based Fair Value estimate is C$19.05, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the Earnings-Based group reads highest at a median of C$82.09 per share, and 9 of the 12 models we run sit above the C$9.67 price.
Bear case: the Asset-Based group reads lowest at C$6.78, and 3 of the 12 models stay below the price. Data coverage for this calculation is medium.
Scenario range: C$9.96 (bear) to C$23.81 (bull), the price of C$9.67 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 68/100 (solid quality), in the Financial Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Sustainable Power & Infrastructure Split Corp reported revenue of C$9.4M in FY2025 versus C$69 in FY2021, a compound +1,819.4%/yr. Reported net income was C$8.5M in FY2025, compounding +19.5%/yr from FY2021.
Key figures
Market cap C$55.7M (≈ $39.5M) Micro · P/E ratio 2.9 · P/S ratio 2.67 · EPS (TTM) C$3.29 · Net margin 90.8% · Return on assets (EBIT) 3.0% (5-year average) · Free cash flow C$3.5M · Net cash C$211K.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 82 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −16% fair-value upside, at 97%, PWI screens cheaper than that median.
Fair Value models
BearC$9.96Fair Value C$19.05BullC$23.81
Price C$9.67 · Upside +97.0%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (C$2.82 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+15.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+15.0%
Dividend (yield on the price)0.0%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.−2,127,133% → 92%
Growth Forecast
Little optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Sustainable Power & Infrastructure Split Corp with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Asset Management · 587 stocks
Beats the industry median on 7/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+97.0% · Top 25%
Profitability
Return on assets12.6% · Top 25%
Net margin (12 months)90.8% · Top 25%
Operating margin (12 months)0.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)0.0% · Below median
Dividend yield (12 months)0.0% · Bottom 25%
Valuation Multiplesvs Asset Management median · lower = cheaper
P/E (12 months)2.9× · Cheapest 25%
P/B1.15× · Pricier than median
Price / free cash flow (fiscal year)11.2× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Sustainable Power & Infrastructure Split Corp Fair Value". https://www.fairvalue-calculator.com/stock/PWI
Frequently asked questions
Is Sustainable Power & Infrastructure Split Corp (PWI) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of C$19.05 versus a price of C$9.67, about +97% upside (undervalued).
What is the fair value of PWI?
Our model-based fair value for Sustainable Power & Infrastructure Split Corp is C$19.05 (as of Nov 7, 2026), built from audited fundamentals. The current price: C$9.67.
What is the quality score of PWI?
Sustainable Power & Infrastructure Split Corp has a Quality Score of 68/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Sustainable Power & Infrastructure Split Corp (PWI)?
Our model-based price target is the fair value of C$19.05 (as of Nov 7, 2026) from 12 valuation models. Cautious scenario C$9.96, optimistic scenario C$23.81. It is a calculation from audited fundamentals, not an analyst target.
What is the Sustainable Power & Infrastructure Split Corp stock forecast for 2026?
Our models put fair value at C$19.05, about +97% upside versus a price of C$9.67 (undervalued). Cautious scenario C$9.96, optimistic scenario C$23.81. The calculation is refreshed regularly with new filings.
What growth is priced into Sustainable Power & Infrastructure Split Corp (PWI)?
For today's price to be fair in a discounted-cash-flow model, Sustainable Power & Infrastructure Split Corp would have to grow free cash flow by less than minus 40 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +1819.4 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of PWI use?
Our models discount Sustainable Power & Infrastructure Split Corp at 9.5 %: a base by market capitalisation (nano), country premium for Canada. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Sustainable Power & Infrastructure Split Corp that is less than minus 40 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Sustainable Power & Infrastructure Split Corp (PWI) delivered so far?
Over the past 4 years revenue at Sustainable Power & Infrastructure Split Corp grew +1819.4 % a year. The price currently implies free-cash-flow growth of less than minus 40 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Sustainable Power & Infrastructure Split Corp (PWI) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Sustainable Power & Infrastructure Split Corp (less than minus 40 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Sustainable Power & Infrastructure Split Corp (PWI)?
The free-cash-flow yield on the price is 10.58 %: that much free cash flow Sustainable Power & Infrastructure Split Corp produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Sustainable Power & Infrastructure Split Corp (PWI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sustainable Power & Infrastructure Split Corp it is C$19.05 per share (as of Nov 7, 2026), against a price of C$9.67. It is the blended result of 12 valuation models in 7 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Sustainable Power & Infrastructure Split Corp stock overvalued or undervalued in 2026?
As of Nov 7, 2026, PWI trades below its calculated fair value: price C$9.67, fair value C$19.05, a gap of about +97% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PWI?
No. The price is what the market pays today (C$9.67); the fair value is what the company's own numbers justify (C$19.05). For Sustainable Power & Infrastructure Split Corp the two are C$9.38 per share apart. That gap is exactly why we show both numbers side by side.
How much is Sustainable Power & Infrastructure Split Corp worth?
The market values Sustainable Power & Infrastructure Split Corp at about C$55.7M (market capitalisation, as of Nov 7, 2026). Per share that is C$9.67; our models calculate a fair value of C$19.05 per share.
What do the bullish and bearish scenarios say about PWI?
Our models span a range for Sustainable Power & Infrastructure Split Corp: cautious scenario C$9.96, base C$19.05, optimistic C$23.81 per share (as of Nov 7, 2026, price C$9.67). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PWI?
Sustainable Power & Infrastructure Split Corp trades at a price-to-earnings ratio of 2.9 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of C$19.05 is built from several models across several years. Other multiples: P/B 1.2, EV/EBITDA 4.6.
How far is PWI from its 52-week high?
Sustainable Power & Infrastructure Split Corp trades at C$9.67, about 30% below its 52-week high of C$13.73 and 7% above the low of C$9.04 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of C$19.05 is for.
Which stocks are comparable to Sustainable Power & Infrastructure Split Corp?
From the same area (Financial Services) we also value Blackstone Inc, Brookfield Asset Management Ltd, KKR & Co, Apollo Global Management, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Sustainable Power & Infrastructure Split Corp stock attractive at the current price?
The data as of Nov 7, 2026: price C$9.67, calculated fair value C$19.05 (+97%), Quality Score 68/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PWI calculated?
We run Sustainable Power & Infrastructure Split Corp through 12 models from 7 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of C$19.05 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Sustainable Power & Infrastructure Split Corp currently trades 49% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Sustainable Power & Infrastructure Split Corp (PWI)?
The closing price on Nov 6, 2026 was C$9.67. Our model-based fair value is C$19.05, about +97% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sustainable Power & Infrastructure Split Corp right now?
The price is below even our cautious bear case (C$9.96). The market is more pessimistic than our downside scenario. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (C$9.96 to C$23.81) leaves room in how you read the outcome. For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Key figures of Sustainable Power & Infrastructure Split Corp
How large is the market capitalisation of Sustainable Power & Infrastructure Split Corp (PWI)?
The market capitalisation of Sustainable Power & Infrastructure Split Corp is C$55.7M (≈ $39.5M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Sustainable Power & Infrastructure Split Corp (PWI)?
The price-to-sales ratio of Sustainable Power & Infrastructure Split Corp is 2.67 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sustainable Power & Infrastructure Split Corp (PWI)?
Earnings per share at Sustainable Power & Infrastructure Split Corp are C$3.29 (price ÷ EPS = P/E 2.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Sustainable Power & Infrastructure Split Corp (PWI)?
The net margin of Sustainable Power & Infrastructure Split Corp is 90.8% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the EBIT return on assets of Sustainable Power & Infrastructure Split Corp (PWI)?
On an EBIT basis the return on assets of Sustainable Power & Infrastructure Split Corp is 3.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
How much net cash does Sustainable Power & Infrastructure Split Corp (PWI) hold?
Sustainable Power & Infrastructure Split Corp holds more cash than debt, C$211K net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Sustainable Power & Infrastructure Split Corp in the live analysis
One click puts Sustainable Power & Infrastructure Split Corp on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Some data
Nov 7, 2026