As of 2024-12-15, the Intrinsic Value of Hammond Manufacturing Company Ltd (HMM.A.TO) is
24.00 CAD. This HMM.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.06 CAD, the upside of Hammond Manufacturing Company Ltd is
117.00%.
The range of the Intrinsic Value is 19.58 - 30.82 CAD
24.00 CAD
Intrinsic Value
HMM.A.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
19.58 - 30.82 |
24.00 |
117.0% |
| DCF (Growth 10y) |
23.33 - 35.54 |
28.16 |
154.6% |
| DCF (EBITDA 5y) |
18.95 - 26.42 |
23.83 |
115.4% |
| DCF (EBITDA 10y) |
24.17 - 33.66 |
29.86 |
170.0% |
| Fair Value |
41.41 - 41.41 |
41.41 |
274.43% |
| P/E |
20.84 - 22.26 |
21.05 |
90.4% |
| EV/EBITDA |
13.85 - 25.77 |
20.79 |
88.0% |
| EPV |
8.93 - 12.36 |
10.64 |
-3.8% |
| DDM - Stable |
12.15 - 23.74 |
17.95 |
62.3% |
| DDM - Multi |
15.64 - 24.20 |
19.04 |
72.1% |
HMM.A.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
124.45 |
| Beta |
0.80 |
| Outstanding shares (mil) |
11.25 |
| Enterprise Value (mil) |
161.69 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.41% |
| Cost of Debt |
4.25% |
| WACC |
6.78% |