HE.TO
Hanwei Energy Services Corp
Price:  
0.02 
CAD
Volume:  
15,990.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HE.TO Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Hanwei Energy Services Corp (HE.TO) is 0.30 CAD. This HE.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 0.02 CAD, the upside of Hanwei Energy Services Corp is %.

0.02 CAD
Stock Price
0.30 CAD
Intrinsic Value
Intrinsic Value Details

HE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (4.08) - (0.22) (0.40) -2762.7%
DCF (Growth 10y) (0.16) - (2.68) (0.28) -1994.9%
DCF (EBITDA 5y) (0.05) - (0.06) (1,234.50) -123450.0%
DCF (EBITDA 10y) (0.07) - (0.08) (1,234.50) -123450.0%
Fair Value 0.30 - 0.30 0.30 1,932.69%
P/E 0.53 - 0.65 0.58 3765.9%
EV/EBITDA 0.06 - 0.09 0.07 361.1%
EPV (0.07) - (0.12) (0.09) -731.5%
DDM - Stable 0.82 - 4.56 2.69 17864.0%
DDM - Multi (0.12) - (0.55) (0.20) -1460.5%

HE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3.88
Beta -0.01
Outstanding shares (mil) 258.93
Enterprise Value (mil) 4.79
Market risk premium 4.74%
Cost of Equity 6.81%
Cost of Debt 7.59%
WACC 6.13%