As of 2026-09-11, the Intrinsic Value of Hammond Power Solutions Inc (HPS.A.TO) is 197.86 CAD. This HPS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 244.90 CAD, the upside of Hammond Power Solutions Inc is -19.20%.
The range of the Intrinsic Value is 136.39 - 358.21 CAD
Based on its market price of 244.90 CAD and our intrinsic valuation, Hammond Power Solutions Inc (HPS.A.TO) is overvalued by 19.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 136.39 - 358.21 | 197.86 | -19.2% |
| DCF (Growth 10y) | 246.61 - 640.10 | 356.26 | 45.5% |
| DCF (EBITDA 5y) | 265.72 - 542.58 | 408.59 | 66.8% |
| DCF (EBITDA 10y) | 348.56 - 745.57 | 537.98 | 119.7% |
| Fair Value | 127.86 - 127.86 | 127.86 | -47.79% |
| P/E | 141.06 - 254.90 | 202.81 | -17.2% |
| EV/EBITDA | 104.52 - 269.19 | 204.40 | -16.5% |
| EPV | 42.18 - 62.65 | 52.41 | -78.6% |
| DDM - Stable | 39.98 - 132.04 | 86.01 | -64.9% |
| DDM - Multi | 174.97 - 450.75 | 252.28 | 3.0% |
| Market Cap (mil) | 2,949.75 |
| Beta | 0.23 |
| Outstanding shares (mil) | 12.04 |
| Enterprise Value (mil) | 3,010.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.72% |
| Cost of Debt | 4.66% |
| WACC | 9.55% |