As of 2025-12-29, the Intrinsic Value of Capital Power Corp (CPX.TO) is 77.59 CAD. This CPX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.51 CAD, the upside of Capital Power Corp is 30.40%.
The range of the Intrinsic Value is 30.17 - 350.90 CAD
Based on its market price of 59.51 CAD and our intrinsic valuation, Capital Power Corp (CPX.TO) is undervalued by 30.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.17 - 350.90 | 77.59 | 30.4% |
| DCF (Growth 10y) | 46.63 - 423.35 | 102.78 | 72.7% |
| DCF (EBITDA 5y) | 52.49 - 101.32 | 65.11 | 9.4% |
| DCF (EBITDA 10y) | 63.75 - 137.63 | 86.11 | 44.7% |
| Fair Value | 66.22 - 66.22 | 66.22 | 11.28% |
| P/E | 37.40 - 86.66 | 64.69 | 8.7% |
| EV/EBITDA | (4.82) - 63.61 | 25.85 | -56.6% |
| EPV | 18.12 - 79.68 | 48.90 | -17.8% |
| DDM - Stable | 27.61 - 118.22 | 72.92 | 22.5% |
| DDM - Multi | 72.28 - 224.23 | 107.45 | 80.6% |
| Market Cap (mil) | 9,278.20 |
| Beta | -0.03 |
| Outstanding shares (mil) | 155.91 |
| Enterprise Value (mil) | 15,899.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.37% |
| Cost of Debt | 9.47% |
| WACC | 6.55% |