As of 2024-12-15, the Intrinsic Value of Canadian Utilities Ltd (CU.TO) is 3,919.09 CAD. This CU.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 35.42 CAD, the upside of Canadian Utilities Ltd is 10,964.60%.

The range of the Intrinsic Value is 3,015.98 - 5,827.28 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	(399,548.89) - (34,812.44)	(64,112.02)	-181105.1%
DCF (Growth 10y)	(10,970,159.76) - (136,968,185.38)	(21,066,793.52)	-59477213.3%
DCF (EBITDA 5y)	3,015.98 - 5,827.28	3,919.09	10964.6%
DCF (EBITDA 10y)	1,115,729.57 - 2,282,917.16	1,494,248.86	4218558.5%
Fair Value	29.15 - 29.15	29.15	-17.71%
P/E	35.88 - 2,124.41	958.29	2605.5%
EV/EBITDA	(86.42) - 1,384.11	623.83	1661.2%
EPV	(150.55) - (193.90)	(172.22)	-586.2%
DDM - Stable	46.14 - 173.91	110.03	210.6%
DDM - Multi	18,464.09 - 53,352.07	27,347.92	77110.4%