As of 2025-05-15, the Intrinsic Value of Heroux Devtek Inc (HRX.TO) is 56.04 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 72.50%.
The range of the Intrinsic Value is 34.36 - 143.71 CAD
Based on its market price of 32.48 CAD and our intrinsic valuation, Heroux Devtek Inc (HRX.TO) is undervalued by 72.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.36 - 143.71 | 56.04 | 72.5% |
| DCF (Growth 10y) | 48.20 - 186.40 | 75.78 | 133.3% |
| DCF (EBITDA 5y) | 38.59 - 47.18 | 41.35 | 27.3% |
| DCF (EBITDA 10y) | 47.49 - 61.56 | 52.70 | 62.2% |
| Fair Value | 9.75 - 9.75 | 9.75 | -69.97% |
| P/E | 20.63 - 35.43 | 27.06 | -16.7% |
| EV/EBITDA | 23.70 - 35.33 | 28.62 | -11.9% |
| EPV | 15.07 - 22.02 | 18.54 | -42.9% |
| DDM - Stable | 16.98 - 73.36 | 45.17 | 39.1% |
| DDM - Multi | 30.01 - 101.84 | 46.49 | 43.1% |
| 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 | 7.64% |
| Cost of Debt | 4.25% |
| WACC | 6.91% |