As of 2024-07-27, the Intrinsic Value of Hammond Power Solutions Inc (HPS.A.TO) is
189.80 CAD. This HPS.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.65 CAD, the upside of Hammond Power Solutions Inc is
%.
The range of the Intrinsic Value is 120.77 - 480.18 CAD
189.80 CAD
Intrinsic Value
HPS.A.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
120.77 - 480.18 |
189.80 |
83.1% |
| DCF (Growth 10y) |
165.69 - 641.44 |
257.66 |
148.6% |
| DCF (EBITDA 5y) |
100.22 - 159.22 |
134.87 |
30.1% |
| DCF (EBITDA 10y) |
136.92 - 223.96 |
183.27 |
76.8% |
| Fair Value |
118.01 - 118.01 |
118.01 |
13.85% |
| P/E |
70.33 - 110.84 |
90.42 |
-12.8% |
| EV/EBITDA |
48.58 - 106.14 |
76.65 |
-26.1% |
| EPV |
38.37 - 58.62 |
48.49 |
-53.2% |
| DDM - Stable |
48.98 - 258.76 |
153.87 |
48.5% |
| DDM - Multi |
111.59 - 465.35 |
180.83 |
74.5% |
HPS.A.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,221.45 |
| Beta |
0.89 |
| Outstanding shares (mil) |
11.78 |
| Enterprise Value (mil) |
1,208.79 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.19% |
| Cost of Debt |
4.25% |
| WACC |
7.07% |