CPX.TO
Capital Power Corp
Price:  
38.21 
CAD
Volume:  
281,935.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPX.TO Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Capital Power Corp (CPX.TO) is 48.52 CAD. This CPX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.21 CAD, the upside of Capital Power Corp is %.

The range of the Intrinsic Value is 22.97 - 120.94 CAD

38.21 CAD
Stock Price
48.52 CAD
Intrinsic Value
Intrinsic Value Details

CPX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.97 - 120.94 48.52 27.0%
DCF (Growth 10y) 13.73 - 81.49 31.54 -17.4%
DCF (EBITDA 5y) 28.14 - 34.03 30.57 -20.0%
DCF (EBITDA 10y) 31.10 - 41.24 35.54 -7.0%
Fair Value 131.20 - 131.20 131.20 243.37%
P/E 33.71 - 63.71 46.93 22.8%
EV/EBITDA 19.81 - 40.76 38.64 1.1%
EPV 37.63 - 61.22 49.43 29.4%
DDM - Stable 40.34 - 113.27 76.81 101.0%
DDM - Multi 22.15 - 46.32 29.76 -22.1%

CPX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,827.18
Beta 1.13
Outstanding shares (mil) 126.33
Enterprise Value (mil) 9,480.18
Market risk premium 5.10%
Cost of Equity 8.64%
Cost of Debt 4.41%
WACC 5.72%