As of 2024-07-27, the Intrinsic Value of Canadian Utilities Ltd (CU.TO) is
4,864.35 CAD. This CU.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 31.60 CAD, the upside of Canadian Utilities Ltd is
%.
The range of the Intrinsic Value is 2,544.49 - 7,474.74 CAD
4,864.35 CAD
Intrinsic Value
CU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(375,343.17) - (24,831.43) |
(46,648.82) |
-147722.8% |
| DCF (Growth 10y) |
(6,654,304.01) - (111,854,197.19) |
(13,177,876.04) |
-41702239.4% |
| DCF (EBITDA 5y) |
2,544.49 - 7,474.74 |
4,864.35 |
15293.5% |
| DCF (EBITDA 10y) |
843,917.36 - 2,568,581.10 |
1,617,611.47 |
5118923.7% |
| Fair Value |
38.28 - 38.28 |
38.28 |
21.13% |
| P/E |
50.46 - 2,088.77 |
896.80 |
2738.0% |
| EV/EBITDA |
(81.76) - 1,403.02 |
625.27 |
1878.7% |
| EPV |
(136.44) - (177.58) |
(157.01) |
-596.9% |
| DDM - Stable |
35.74 - 127.19 |
81.46 |
157.8% |
| DDM - Multi |
9,909.49 - 27,377.30 |
14,555.69 |
45962.3% |
CU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,467.41 |
| Beta |
0.82 |
| Outstanding shares (mil) |
204.66 |
| Enterprise Value (mil) |
16,960.41 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.69% |
| WACC |
5.67% |