The Discounted Cash Flow (DCF) valuation of H2O Innovation Inc (HEO.V) is 3.82 CAD. With the latest stock price at 1.95 CAD, the upside of H2O Innovation Inc based on DCF is 95.8%.
Based on the latest price of 1.95 CAD and our DCF valuation, H2O Innovation Inc (HEO.V) is a buy. buying HEO.V stocks now will result in a potential gain of 95.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.68 - 6.42 | 3.82 |
| Upside | 37.4% - 229.4% | 95.8% |