As of 2025-01-13, the Intrinsic Value of Heroux Devtek Inc (HRX.TO) is 35.50 CAD. This HRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.80 CAD, the upside of Heroux Devtek Inc is 11.60%.

The range of the Intrinsic Value is 24.42 - 62.71 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	24.42 - 62.71	35.50	11.6%
DCF (Growth 10y)	34.77 - 83.05	48.85	53.6%
DCF (EBITDA 5y)	42.27 - 54.98	49.04	54.2%
DCF (EBITDA 10y)	47.56 - 65.94	56.69	78.3%
Fair Value	9.76 - 9.76	9.76	-69.31%
P/E	28.54 - 38.86	31.32	-1.5%
EV/EBITDA	29.77 - 44.98	38.40	20.7%
EPV	12.07 - 17.66	14.86	-53.3%
DDM - Stable	12.49 - 36.42	24.45	-23.1%
DDM - Multi	21.50 - 49.61	30.10	-5.3%