HPS.A.TO
Hammond Power Solutions Inc
Price:  
119.70 
CAD
Volume:  
63,329.00
Canada | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HPS.A.TO Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Hammond Power Solutions Inc (HPS.A.TO) is 161.63 CAD. This HPS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.70 CAD, the upside of Hammond Power Solutions Inc is %.

The range of the Intrinsic Value is 102.39 - 417.00 CAD

119.70 CAD
Stock Price
161.63 CAD
Intrinsic Value
Intrinsic Value Details

HPS.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 102.39 - 417.00 161.63 35.0%
DCF (Growth 10y) 136.45 - 543.81 213.75 78.6%
DCF (EBITDA 5y) 106.20 - 157.08 130.95 9.4%
DCF (EBITDA 10y) 133.95 - 214.96 170.61 42.5%
Fair Value 119.54 - 119.54 119.54 -0.14%
P/E 72.10 - 121.81 96.32 -19.5%
EV/EBITDA 56.95 - 112.10 78.83 -34.1%
EPV 32.77 - 52.63 42.70 -64.3%
DDM - Stable 42.26 - 228.94 135.60 13.3%
DDM - Multi 92.27 - 400.80 151.39 26.5%

HPS.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,392.52
Beta 0.54
Outstanding shares (mil) 11.63
Enterprise Value (mil) 1,379.86
Market risk premium 5.10%
Cost of Equity 8.40%
Cost of Debt 4.25%
WACC 8.26%