Is CUP.U.TO undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Caribbean Utilities Company Ltd (CUP.U.TO) is 16.24 USD. This CUP.U.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.31 USD, the upside of Caribbean Utilities Company Ltd is 22.00%. This means that CUP.U.TO is undervalued by 22.00%.

The range of the Intrinsic Value is 7.17 - 52.66 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	7.17 - 52.66	16.24	22.0%
DCF (Growth 10y)	17.08 - 88.77	31.44	136.2%
DCF (EBITDA 5y)	17.66 - 24.70	20.28	52.4%
DCF (EBITDA 10y)	25.31 - 37.48	30.08	126.0%
Fair Value	8.56 - 8.56	8.56	-35.71%
P/E	20.88 - 27.09	23.45	76.2%
EV/EBITDA	3.40 - 20.19	11.67	-12.3%
EPV	(3.93) - (1.48)	(2.70)	-120.3%
DDM - Stable	10.80 - 45.48	28.14	111.4%
DDM - Multi	19.54 - 60.95	29.25	119.8%