HRX.TO
Heroux Devtek Inc
Price:  
32.48 
CAD
Volume:  
21,599.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HRX.TO Intrinsic Value

77.20 %
Upside

What is the intrinsic value of HRX.TO?

As of 2025-06-22, the Intrinsic Value of Heroux Devtek Inc (HRX.TO) is 57.57 CAD. This HRX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.48 CAD, the upside of Heroux Devtek Inc is 77.20%.

The range of the Intrinsic Value is 33.15 - 194.01 CAD

Is HRX.TO undervalued or overvalued?

Based on its market price of 32.48 CAD and our intrinsic valuation, Heroux Devtek Inc (HRX.TO) is undervalued by 77.20%.

32.48 CAD
Stock Price
57.57 CAD
Intrinsic Value
Intrinsic Value Details

HRX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.15 - 194.01 57.57 77.2%
DCF (Growth 10y) 46.49 - 251.69 77.85 139.7%
DCF (EBITDA 5y) 39.95 - 52.95 44.04 35.6%
DCF (EBITDA 10y) 48.38 - 68.74 55.61 71.2%
Fair Value 9.75 - 9.75 9.75 -69.97%
P/E 26.60 - 34.07 31.55 -2.9%
EV/EBITDA 26.41 - 39.87 31.14 -4.1%
EPV 14.65 - 23.65 19.15 -41.0%
DDM - Stable 16.44 - 93.59 55.02 69.4%
DDM - Multi 28.94 - 131.06 47.75 47.0%

HRX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,094.25
Beta 0.21
Outstanding shares (mil) 33.69
Enterprise Value (mil) 1,232.67
Market risk premium 5.10%
Cost of Equity 7.54%
Cost of Debt 4.25%
WACC 6.83%