CPX.TO
Capital Power Corp
Price:  
54.64 
CAD
Volume:  
235,046.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPX.TO Intrinsic Value

38.40 %
Upside

What is the intrinsic value of CPX.TO?

As of 2025-07-05, the Intrinsic Value of Capital Power Corp (CPX.TO) is 75.62 CAD. This CPX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.64 CAD, the upside of Capital Power Corp is 38.40%.

The range of the Intrinsic Value is 51.29 - 123.79 CAD

Is CPX.TO undervalued or overvalued?

Based on its market price of 54.64 CAD and our intrinsic valuation, Capital Power Corp (CPX.TO) is undervalued by 38.40%.

54.64 CAD
Stock Price
75.62 CAD
Intrinsic Value
Intrinsic Value Details

CPX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 51.29 - 123.79 75.62 38.4%
DCF (Growth 10y) 57.43 - 130.37 82.02 50.1%
DCF (EBITDA 5y) 56.76 - 99.98 75.54 38.2%
DCF (EBITDA 10y) 62.88 - 110.87 83.32 52.5%
Fair Value 104.27 - 104.27 104.27 90.83%
P/E 50.80 - 86.50 67.25 23.1%
EV/EBITDA 23.15 - 64.35 43.86 -19.7%
EPV 50.20 - 85.87 68.04 24.5%
DDM - Stable 39.01 - 91.44 65.23 19.4%
DDM - Multi 47.86 - 86.50 61.55 12.6%

CPX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,450.08
Beta 1.12
Outstanding shares (mil) 154.65
Enterprise Value (mil) 12,833.08
Market risk premium 5.10%
Cost of Equity 6.79%
Cost of Debt 5.38%
WACC 5.75%