As of 2025-05-10, the Intrinsic Value of Hammond Manufacturing Company Ltd (HMM.A.TO) is 23.86 CAD. This HMM.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.74 CAD, the upside of Hammond Manufacturing Company Ltd is 173.00%.
The range of the Intrinsic Value is 18.88 - 32.22 CAD
Based on its market price of 8.74 CAD and our intrinsic valuation, Hammond Manufacturing Company Ltd (HMM.A.TO) is undervalued by 173.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.88 - 32.22 | 23.86 | 173.0% |
| DCF (Growth 10y) | 21.93 - 36.18 | 27.28 | 212.1% |
| DCF (EBITDA 5y) | 18.29 - 28.68 | 24.66 | 182.1% |
| DCF (EBITDA 10y) | 22.14 - 34.31 | 29.01 | 232.0% |
| Fair Value | 41.51 - 41.51 | 41.51 | 374.97% |
| P/E | 13.72 - 22.08 | 19.65 | 124.8% |
| EV/EBITDA | 13.20 - 27.47 | 21.40 | 144.9% |
| EPV | 13.07 - 19.17 | 16.12 | 84.4% |
| DDM - Stable | 11.49 - 24.36 | 17.92 | 105.1% |
| DDM - Multi | 13.55 - 23.49 | 17.29 | 97.8% |
| Market Cap (mil) | 96.71 |
| Beta | 0.83 |
| Outstanding shares (mil) | 11.07 |
| Enterprise Value (mil) | 128.73 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.63% |
| Cost of Debt | 4.56% |
| WACC | 6.72% |