As of 2024-12-15, the Intrinsic Value of Heroux Devtek Inc (HRX.TO) is
37.80 CAD. This HRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 31.71 CAD, the upside of Heroux Devtek Inc is
19.20%.
The range of the Intrinsic Value is 26.18 - 66.02 CAD
37.80 CAD
Intrinsic Value
HRX.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
26.18 - 66.02 |
37.80 |
19.2% |
| DCF (Growth 10y) |
37.31 - 87.45 |
52.04 |
64.1% |
| DCF (EBITDA 5y) |
42.43 - 54.37 |
48.24 |
52.1% |
| DCF (EBITDA 10y) |
48.66 - 65.78 |
56.70 |
78.8% |
| Fair Value |
9.76 - 9.76 |
9.76 |
-69.22% |
| P/E |
26.68 - 38.65 |
30.01 |
-5.4% |
| EV/EBITDA |
29.42 - 44.09 |
37.27 |
17.5% |
| EPV |
12.83 - 18.11 |
15.47 |
-51.2% |
| DDM - Stable |
13.26 - 38.10 |
25.68 |
-19.0% |
| DDM - Multi |
23.07 - 52.08 |
32.04 |
1.1% |
HRX.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,067.68 |
| Beta |
0.21 |
| Outstanding shares (mil) |
33.67 |
| Enterprise Value (mil) |
1,206.09 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.92% |
| Cost of Debt |
4.25% |
| WACC |
7.96% |