HPS.A.TO
Hammond Power Solutions Inc
Price:  
133.16 
CAD
Volume:  
23,302.00
Canada | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HPS.A.TO Intrinsic Value

-9.20 %
Upside

As of 2024-12-13, the Intrinsic Value of Hammond Power Solutions Inc (HPS.A.TO) is 120.88 CAD. This HPS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.16 CAD, the upside of Hammond Power Solutions Inc is -9.20%.

The range of the Intrinsic Value is 87.55 - 202.31 CAD

133.16 CAD
Stock Price
120.88 CAD
Intrinsic Value
Intrinsic Value Details

HPS.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 87.55 - 202.31 120.88 -9.2%
DCF (Growth 10y) 129.94 - 295.69 178.43 34.0%
DCF (EBITDA 5y) 92.35 - 164.30 128.40 -3.6%
DCF (EBITDA 10y) 122.98 - 217.47 167.27 25.6%
Fair Value 135.13 - 135.13 135.13 1.48%
P/E 79.62 - 119.67 101.37 -23.9%
EV/EBITDA 52.10 - 99.26 72.41 -45.6%
EPV 29.30 - 40.97 35.13 -73.6%
DDM - Stable 43.02 - 134.09 88.56 -33.5%
DDM - Multi 88.22 - 213.79 124.90 -6.2%

HPS.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,669.24
Beta 2.84
Outstanding shares (mil) 12.54
Enterprise Value (mil) 1,656.84
Market risk premium 5.10%
Cost of Equity 9.21%
Cost of Debt 4.25%
WACC 9.08%