As of 2025-05-16, the Intrinsic Value of Hydro One Ltd (H.TO) is 59.13 CAD. This H.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.42 CAD, the upside of Hydro One Ltd is 19.60%.
The range of the Intrinsic Value is 32.87 - 131.71 CAD
Based on its market price of 49.42 CAD and our intrinsic valuation, Hydro One Ltd (H.TO) is undervalued by 19.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.87 - 131.71 | 59.13 | 19.6% |
| DCF (Growth 10y) | 47.17 - 157.23 | 76.53 | 54.9% |
| DCF (EBITDA 5y) | 17.25 - 27.17 | 19.12 | -61.3% |
| DCF (EBITDA 10y) | 31.48 - 45.15 | 34.89 | -29.4% |
| Fair Value | 39.63 - 39.63 | 39.63 | -19.81% |
| P/E | 38.21 - 46.40 | 41.36 | -16.3% |
| EV/EBITDA | 5.72 - 34.48 | 20.04 | -59.5% |
| EPV | 30.45 - 44.27 | 37.36 | -24.4% |
| DDM - Stable | 23.40 - 72.42 | 47.91 | -3.1% |
| DDM - Multi | 33.68 - 76.17 | 46.17 | -6.6% |
| Market Cap (mil) | 29,624.32 |
| Beta | 0.31 |
| Outstanding shares (mil) | 599.44 |
| Enterprise Value (mil) | 47,239.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.31% |
| Cost of Debt | 4.25% |
| WACC | 5.30% |