As of 2024-12-11, the Intrinsic Value of Innergex Renewable Energy Inc (INE.TO) is
10.53 CAD. This INE.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 8.51 CAD, the upside of Innergex Renewable Energy Inc is
23.80%.
The range of the Intrinsic Value is 2.17 - 20.38 CAD
10.53 CAD
Intrinsic Value
INE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(22.49) - 246.83 |
(14.02) |
-264.7% |
| DCF (Growth 10y) |
(19.15) - 375.47 |
(6.81) |
-180.1% |
| DCF (EBITDA 5y) |
2.17 - 20.38 |
10.53 |
23.8% |
| DCF (EBITDA 10y) |
3.05 - 39.82 |
18.13 |
113.1% |
| Fair Value |
-3.13 - -3.13 |
-3.13 |
-136.80% |
| P/E |
(12.30) - (19.44) |
(16.24) |
-290.8% |
| EV/EBITDA |
0.24 - 12.55 |
5.20 |
-38.9% |
| EPV |
(18.82) - 4.90 |
(6.96) |
-181.8% |
| DDM - Stable |
(6.79) - (22.60) |
(14.70) |
-272.7% |
| DDM - Multi |
(5.22) - (14.32) |
(7.74) |
-191.0% |
INE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,728.59 |
| Beta |
0.61 |
| Outstanding shares (mil) |
203.12 |
| Enterprise Value (mil) |
7,956.92 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.63% |
| Cost of Debt |
9.47% |
| WACC |
7.11% |