CU.TO
Canadian Utilities Ltd
Price:  
30.71 
CAD
Volume:  
147,832.00
Canada | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CU.TO Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Canadian Utilities Ltd (CU.TO) is 4,499.80 CAD. This CU.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 30.71 CAD, the upside of Canadian Utilities Ltd is %.

The range of the Intrinsic Value is 2,644.48 - 6,595.93 CAD

30.71 CAD
Stock Price
4,499.80 CAD
Intrinsic Value
Intrinsic Value Details

CU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (374,402.32) - (24,501.83) (46,025.06) -149970.0%
DCF (Growth 10y) (6,551,110.40) - (111,204,561.29) (12,965,505.45) -42219264.6%
DCF (EBITDA 5y) 2,644.48 - 6,595.93 4,499.80 14552.6%
DCF (EBITDA 10y) 871,400.15 - 2,271,620.47 1,499,399.76 4882347.9%
Fair Value 38.28 - 38.28 38.28 24.64%
P/E 44.17 - 1,829.79 817.41 2561.7%
EV/EBITDA (82.30) - 1,330.84 593.05 1831.1%
EPV (135.83) - (175.69) (155.76) -607.2%
DDM - Stable 35.38 - 123.72 79.55 159.0%
DDM - Multi 9,801.01 - 26,528.32 14,308.25 46491.5%

CU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,285.42
Beta 0.72
Outstanding shares (mil) 204.67
Enterprise Value (mil) 16,778.42
Market risk premium 5.10%
Cost of Equity 8.03%
Cost of Debt 5.69%
WACC 5.73%