INE.TO
Innergex Renewable Energy Inc
Price:  
10.35 
CAD
Volume:  
585,442.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INE.TO Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Innergex Renewable Energy Inc (INE.TO) is 7.42 CAD. This INE.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 10.35 CAD, the upside of Innergex Renewable Energy Inc is %.

The range of the Intrinsic Value is (0.35) - 17.14 CAD

10.35 CAD
Stock Price
7.42 CAD
Intrinsic Value
Intrinsic Value Details

INE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (23.77) - 251.48 (16.16) -256.1%
DCF (Growth 10y) (21.66) - 336.28 (11.77) -213.7%
DCF (EBITDA 5y) (0.35) - 17.14 7.42 -28.3%
DCF (EBITDA 10y) (2.44) - 30.83 10.80 4.3%
Fair Value -3.07 - -3.07 -3.07 -129.68%
P/E (13.39) - (21.58) (17.39) -268.0%
EV/EBITDA 3.53 - 12.95 7.38 -28.7%
EPV (20.01) - 0.95 (9.53) -192.1%
DDM - Stable (5.06) - (16.60) (10.83) -204.7%
DDM - Multi (3.48) - (9.62) (5.20) -150.3%

INE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,114.72
Beta 1.23
Outstanding shares (mil) 204.32
Enterprise Value (mil) 8,386.99
Market risk premium 5.10%
Cost of Equity 9.27%
Cost of Debt 10.04%
WACC 7.85%