CPX.TO
Capital Power Corp
Price:  
52.07 
CAD
Volume:  
117,155.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPX.TO Intrinsic Value

19.70 %
Upside

As of 2025-02-18, the Intrinsic Value of Capital Power Corp (CPX.TO) is 62.32 CAD. This CPX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.07 CAD, the upside of Capital Power Corp is 19.70%.

The range of the Intrinsic Value is 29.34 - 181.39 CAD

52.07 CAD
Stock Price
62.32 CAD
Intrinsic Value
Intrinsic Value Details

CPX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.34 - 181.39 62.32 19.7%
DCF (Growth 10y) 47.35 - 228.61 86.86 66.8%
DCF (EBITDA 5y) 40.81 - 59.41 47.13 -9.5%
DCF (EBITDA 10y) 56.50 - 83.83 66.53 27.8%
Fair Value 99.99 - 99.99 99.99 92.02%
P/E 38.15 - 65.11 43.72 -16.0%
EV/EBITDA 18.38 - 54.11 36.24 -30.4%
EPV 36.73 - 64.09 50.41 -3.2%
DDM - Stable 39.28 - 142.59 90.93 74.6%
DDM - Multi 42.27 - 114.74 61.26 17.6%

CPX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,251.79
Beta 0.59
Outstanding shares (mil) 139.27
Enterprise Value (mil) 12,229.79
Market risk premium 5.10%
Cost of Equity 6.83%
Cost of Debt 4.45%
WACC 5.23%