As of 2024-12-11, the Intrinsic Value of Hydro One Ltd (H.TO) is
50.76 CAD. This H.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.94 CAD, the upside of Hydro One Ltd is
10.50%.
The range of the Intrinsic Value is 34.39 - 79.94 CAD
50.76 CAD
Intrinsic Value
H.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
34.39 - 79.94 |
50.76 |
10.5% |
| DCF (Growth 10y) |
49.04 - 102.40 |
68.28 |
48.6% |
| DCF (EBITDA 5y) |
21.24 - 35.94 |
28.95 |
-37.0% |
| DCF (EBITDA 10y) |
35.89 - 55.45 |
45.75 |
-0.4% |
| Fair Value |
47.42 - 47.42 |
47.42 |
3.22% |
| P/E |
36.53 - 43.58 |
40.74 |
-11.3% |
| EV/EBITDA |
8.97 - 37.52 |
22.53 |
-50.9% |
| EPV |
30.73 - 48.81 |
39.77 |
-13.4% |
| DDM - Stable |
19.56 - 45.62 |
32.59 |
-29.1% |
| DDM - Multi |
34.95 - 61.98 |
44.56 |
-3.0% |
H.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,538.04 |
| Beta |
0.38 |
| Outstanding shares (mil) |
599.43 |
| Enterprise Value (mil) |
44,217.04 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.26% |
| Cost of Debt |
4.25% |
| WACC |
5.29% |