The Discounted Cash Flow (DCF) valuation of H2O Innovation Inc (HEO.TO) is 2.07 CAD. With the latest stock price at 4.25 CAD, the upside of H2O Innovation Inc based on DCF is -51.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.7% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.97 - 7.11 | 2.07 |
| Upside | -77.2% - 67.2% | -51.2% |