As of 2024-12-12, the Intrinsic Value of Hardwoods Distribution Inc (HDI.TO) is
50.15 CAD. This HDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.57 CAD, the upside of Hardwoods Distribution Inc is
69.60%.
The range of the Intrinsic Value is 32.51 - 85.11 CAD
50.15 CAD
Intrinsic Value
HDI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
32.51 - 85.11 |
50.15 |
69.6% |
| DCF (Growth 10y) |
33.81 - 79.15 |
49.19 |
66.3% |
| DCF (EBITDA 5y) |
16.77 - 23.29 |
19.11 |
-35.4% |
| DCF (EBITDA 10y) |
23.86 - 33.34 |
27.72 |
-6.3% |
| Fair Value |
28.26 - 28.26 |
28.26 |
-4.43% |
| P/E |
31.65 - 51.41 |
44.13 |
49.2% |
| EV/EBITDA |
15.56 - 37.67 |
25.43 |
-14.0% |
| EPV |
27.47 - 44.61 |
36.04 |
21.9% |
| DDM - Stable |
30.50 - 66.72 |
48.61 |
64.4% |
| DDM - Multi |
21.78 - 37.94 |
27.76 |
-6.1% |
HDI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
677.90 |
| Beta |
1.71 |
| Outstanding shares (mil) |
22.93 |
| Enterprise Value (mil) |
1,402.68 |
| Market risk premium |
4.74% |
| Cost of Equity |
12.23% |
| Cost of Debt |
4.40% |
| WACC |
8.15% |