The Discounted Cash Flow (DCF) valuation of Heroux Devtek Inc (HRX.TO) is 56.71 CAD. With the latest stock price at 32.48 CAD, the upside of Heroux Devtek Inc based on DCF is 74.6%.
Based on the latest price of 32.48 CAD and our DCF valuation, Heroux Devtek Inc (HRX.TO) is a buy. buying HRX.TO stocks now will result in a potential gain of 74.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 33.52 - 168.58 | 56.71 |
| Upside | 3.2% - 419.0% | 74.6% |