The Discounted Cash Flow (DCF) valuation of H2O Innovation Inc (HEO.TO) is 1.45 CAD. With the latest stock price at 4.25 CAD, the upside of H2O Innovation Inc based on DCF is -65.8%.
Based on the latest price of 4.25 CAD and our DCF valuation, H2O Innovation Inc (HEO.TO) is a sell. selling HEO.TO stocks now will result in a potential gain of 65.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.0% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.65 - 4.37 | 1.45 |
| Upside | -84.7% - 2.9% | -65.8% |