As of 2025-07-03, the Intrinsic Value of Hammond Power Solutions Inc (HPS.A.TO) is 151.25 CAD. This HPS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.43 CAD, the upside of Hammond Power Solutions Inc is 20.60%.
The range of the Intrinsic Value is 110.88 - 244.28 CAD
Based on its market price of 125.43 CAD and our intrinsic valuation, Hammond Power Solutions Inc (HPS.A.TO) is undervalued by 20.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.88 - 244.28 | 151.25 | 20.6% |
| DCF (Growth 10y) | 150.60 - 323.20 | 203.26 | 62.1% |
| DCF (EBITDA 5y) | 129.61 - 190.18 | 174.54 | 39.2% |
| DCF (EBITDA 10y) | 164.78 - 252.80 | 221.10 | 76.3% |
| Fair Value | 197.17 - 197.17 | 197.17 | 57.20% |
| P/E | 123.62 - 154.43 | 134.13 | 6.9% |
| EV/EBITDA | 91.36 - 131.54 | 125.64 | 0.2% |
| EPV | 47.46 - 68.76 | 58.11 | -53.7% |
| DDM - Stable | 62.09 - 183.15 | 122.62 | -2.2% |
| DDM - Multi | 102.42 - 237.42 | 143.40 | 14.3% |
| Market Cap (mil) | 1,428.16 |
| Beta | 2.48 |
| Outstanding shares (mil) | 11.39 |
| Enterprise Value (mil) | 1,445.28 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.38% |
| Cost of Debt | 4.25% |
| WACC | 8.25% |