As of 2025-05-24, the Intrinsic Value of Hammond Power Solutions Inc (HPS.A.TO) is 152.16 CAD. This HPS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.93 CAD, the upside of Hammond Power Solutions Inc is 53.80%.
The range of the Intrinsic Value is 114.62 - 231.66 CAD
Based on its market price of 98.93 CAD and our intrinsic valuation, Hammond Power Solutions Inc (HPS.A.TO) is undervalued by 53.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 114.62 - 231.66 | 152.16 | 53.8% |
| DCF (Growth 10y) | 156.50 - 306.29 | 204.91 | 107.1% |
| DCF (EBITDA 5y) | 112.25 - 155.37 | 142.70 | 44.2% |
| DCF (EBITDA 10y) | 150.20 - 212.62 | 189.10 | 91.1% |
| Fair Value | 191.14 - 191.14 | 191.14 | 93.21% |
| P/E | 97.33 - 132.42 | 115.36 | 16.6% |
| EV/EBITDA | 67.40 - 103.03 | 94.78 | -4.2% |
| EPV | 48.74 - 65.83 | 57.29 | -42.1% |
| DDM - Stable | 63.92 - 173.09 | 118.50 | 19.8% |
| DDM - Multi | 106.45 - 223.94 | 144.30 | 45.9% |
| Market Cap (mil) | 1,161.98 |
| Beta | 2.43 |
| Outstanding shares (mil) | 11.75 |
| Enterprise Value (mil) | 1,179.10 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.17% |
| Cost of Debt | 4.25% |
| WACC | 8.03% |