What is the intrinsic value of HAI.TO?

As of 2025-11-14, the Intrinsic Value of Haivision Systems Inc (HAI.TO) is 6.21 CAD. This HAI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.96 CAD, the upside of Haivision Systems Inc is 25.10%.

The range of the Intrinsic Value is 4.18 - 12.36 CAD

Is HAI.TO undervalued or overvalued?

Based on its market price of 4.96 CAD and our intrinsic valuation, Haivision Systems Inc (HAI.TO) is undervalued by 25.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.18 - 12.36	6.21	25.1%
DCF (Growth 10y)	5.84 - 16.65	8.54	72.2%
DCF (EBITDA 5y)	6.25 - 8.21	7.19	44.9%
DCF (EBITDA 10y)	8.13 - 11.66	9.74	96.4%
Fair Value	-1.13 - -1.13	-1.13	-122.81%
P/E	(0.57) - 6.76	2.13	-57.1%
EV/EBITDA	4.95 - 8.80	6.18	24.6%
EPV	2.35 - 3.39	2.87	-42.1%
DDM - Stable	(0.41) - (1.52)	(0.97)	-119.5%
DDM - Multi	3.49 - 10.17	5.21	5.1%