As of 2025-07-08, 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
Based on its market price of 29.57 CAD and our intrinsic valuation, Hardwoods Distribution Inc (HDI.TO) is undervalued by 69.60%.
| 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) | 18.40 - 24.87 | 21.12 | -28.6% |
| DCF (EBITDA 10y) | 25.05 - 34.60 | 29.25 | -1.1% |
| Fair Value | 28.26 - 28.26 | 28.26 | -4.43% |
| P/E | 40.10 - 81.72 | 54.00 | 82.6% |
| EV/EBITDA | 17.76 - 41.11 | 31.68 | 7.1% |
| 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% |
| 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% |