As of 2024-12-14, the Intrinsic Value of Caribbean Utilities Company Ltd (CUP.U.TO) is
16.75 USD. This CUP.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.01 USD, the upside of Caribbean Utilities Company Ltd is
19.60%.
The range of the Intrinsic Value is 6.81 - 56.31 USD
16.75 USD
Intrinsic Value
CUP.U.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.81 - 56.31 |
16.75 |
19.6% |
| DCF (Growth 10y) |
13.45 - 77.55 |
26.39 |
88.4% |
| DCF (EBITDA 5y) |
15.56 - 23.10 |
18.39 |
31.3% |
| DCF (EBITDA 10y) |
21.52 - 33.51 |
26.22 |
87.2% |
| Fair Value |
8.52 - 8.52 |
8.52 |
-39.22% |
| P/E |
16.38 - 22.67 |
20.09 |
43.4% |
| EV/EBITDA |
2.91 - 16.50 |
9.80 |
-30.1% |
| EPV |
(3.75) - (0.33) |
(2.04) |
-114.6% |
| DDM - Stable |
11.16 - 44.79 |
27.97 |
99.7% |
| DDM - Multi |
17.43 - 51.59 |
25.74 |
83.7% |
CUP.U.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
534.63 |
| Beta |
0.48 |
| Outstanding shares (mil) |
38.16 |
| Enterprise Value (mil) |
948.90 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.37% |
| Cost of Debt |
5.67% |
| WACC |
5.43% |