What is the intrinsic value of HWO.TO?
As of 2025-07-13, the Intrinsic Value of High Arctic Energy Services Inc (HWO.TO) is
45.26 CAD. This HWO.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.87 CAD, the upside of High Arctic Energy Services Inc is
5,102.65%.
Is HWO.TO undervalued or overvalued?
Based on its market price of 0.87 CAD and our intrinsic valuation, High Arctic Energy Services Inc (HWO.TO) is undervalued by 5,102.65%.
45.26 CAD
Intrinsic Value
HWO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
(3.91) - (0.34) |
(0.55) |
-162.7% |
DCF (Growth 10y) |
(1.00) - (14.43) |
(1.77) |
-304.0% |
DCF (EBITDA 5y) |
(0.14) - (0.15) |
(1,234.50) |
-123450.0% |
DCF (EBITDA 10y) |
(0.34) - (0.40) |
(1,234.50) |
-123450.0% |
Fair Value |
45.26 - 45.26 |
45.26 |
5,102.65% |
P/E |
9.89 - 22.11 |
13.43 |
1444.1% |
EV/EBITDA |
(0.26) - 1.43 |
0.42 |
-51.4% |
EPV |
36.16 - 50.10 |
43.13 |
4857.8% |
DDM - Stable |
25.47 - 442.35 |
233.91 |
26786.0% |
DDM - Multi |
(0.36) - (5.05) |
(0.69) |
-178.8% |
HWO.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
11.05 |
Beta |
1.29 |
Outstanding shares (mil) |
12.70 |
Enterprise Value (mil) |
12.41 |
Market risk premium |
5.10% |
Cost of Equity |
6.80% |
Cost of Debt |
5.00% |
WACC |
6.11% |