H.TO
Hydro One Ltd
Price:  
49.66 
CAD
Volume:  
204,515.00
Canada | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

H.TO Intrinsic Value

20.60 %
Upside

What is the intrinsic value of H.TO?

As of 2025-05-19, the Intrinsic Value of Hydro One Ltd (H.TO) is 59.89 CAD. This H.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.66 CAD, the upside of Hydro One Ltd is 20.60%.

The range of the Intrinsic Value is 33.10 - 135.32 CAD

Is H.TO undervalued or overvalued?

Based on its market price of 49.66 CAD and our intrinsic valuation, Hydro One Ltd (H.TO) is undervalued by 20.60%.

49.66 CAD
Stock Price
59.89 CAD
Intrinsic Value
Intrinsic Value Details

H.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.10 - 135.32 59.89 20.6%
DCF (Growth 10y) 47.46 - 161.45 77.46 56.0%
DCF (EBITDA 5y) 18.53 - 38.35 28.06 -43.5%
DCF (EBITDA 10y) 32.84 - 57.40 44.41 -10.6%
Fair Value 39.63 - 39.63 39.63 -20.20%
P/E 38.38 - 51.10 42.75 -13.9%
EV/EBITDA 6.99 - 34.48 24.63 -50.4%
EPV 30.63 - 44.87 37.75 -24.0%
DDM - Stable 23.37 - 73.57 48.47 -2.4%
DDM - Multi 33.64 - 77.40 46.35 -6.7%

H.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 29,768.19
Beta 0.26
Outstanding shares (mil) 599.44
Enterprise Value (mil) 47,383.19
Market risk premium 5.10%
Cost of Equity 6.30%
Cost of Debt 4.25%
WACC 5.27%