HWO.TO
High Arctic Energy Services Inc
Price:  
0.87 
CAD
Volume:  
5,000.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HWO.TO Intrinsic Value

5,102.65 %
Upside

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%.

0.87 CAD
Stock Price
45.26 CAD
Intrinsic Value
Intrinsic Value Details

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%