As of 2025-09-16, the Intrinsic Value of Canadian Utilities Ltd (CU.TO) is 5,434.95 CAD. This CU.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 38.12 CAD, the upside of Canadian Utilities Ltd is 14,157.50%.
The range of the Intrinsic Value is 2,938.93 - 7,684.14 CAD
Based on its market price of 38.12 CAD and our intrinsic valuation, Canadian Utilities Ltd (CU.TO) is undervalued by 14,157.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (466,819.98) - (38,578.42) | (71,360.36) | -187299.3% |
| DCF (Growth 10y) | (15,023,016.79) - (198,236,584.54) | (29,011,791.07) | -76106582.4% |
| DCF (EBITDA 5y) | 2,938.93 - 7,684.14 | 5,434.95 | 14157.5% |
| DCF (EBITDA 10y) | 1,371,806.49 - 3,704,402.91 | 2,544,188.78 | 6674057.3% |
| Fair Value | 12.74 - 12.74 | 12.74 | -66.58% |
| P/E | 39.40 - 1,249.87 | 606.42 | 1490.8% |
| EV/EBITDA | (80.06) - 1,369.05 | 615.23 | 1513.9% |
| EPV | (154.06) - (197.01) | (175.53) | -560.5% |
| DDM - Stable | 43.95 - 172.12 | 108.03 | 183.4% |
| DDM - Multi | 14,519.74 - 43,611.58 | 21,719.99 | 56877.9% |
| Market Cap (mil) | 7,823.75 |
| Beta | 0.22 |
| Outstanding shares (mil) | 205.24 |
| Enterprise Value (mil) | 19,027.75 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.17% |
| Cost of Debt | 5.73% |
| WACC | 5.11% |