HRX.TO
Heroux Devtek Inc
Price:  
22.56 
CAD
Volume:  
30,069.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRX.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Heroux Devtek Inc (HRX.TO) is 60.04 CAD. This HRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.56 CAD, the upside of Heroux Devtek Inc is %.

The range of the Intrinsic Value is 29.65 - 541.98 CAD

22.56 CAD
Stock Price
60.04 CAD
Intrinsic Value
Intrinsic Value Details

HRX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.65 - 541.98 60.04 166.2%
DCF (Growth 10y) 35.20 - 582.96 67.84 200.7%
DCF (EBITDA 5y) 19.40 - 30.74 26.11 15.7%
DCF (EBITDA 10y) 27.46 - 43.66 36.41 61.4%
Fair Value 3.55 - 3.55 3.55 -84.28%
P/E 11.11 - 20.98 15.94 -29.4%
EV/EBITDA 7.91 - 22.87 14.59 -35.3%
EPV 16.67 - 25.87 21.27 -5.7%
DDM - Stable 10.55 - 98.23 54.39 141.1%
DDM - Multi 25.51 - 185.24 44.90 99.0%

HRX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 759.23
Beta 0.07
Outstanding shares (mil) 33.65
Enterprise Value (mil) 975.38
Market risk premium 5.10%
Cost of Equity 6.11%
Cost of Debt 4.41%
WACC 5.54%