MXG.TO
Maxim Power Corp
Price:  
4.30 
CAD
Volume:  
10,019.00
Canada | Independent Power and Renewable Electricity Producers
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MXG.TO Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Maxim Power Corp (MXG.TO) is 12.19 CAD. This MXG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.30 CAD, the upside of Maxim Power Corp is %.

The range of the Intrinsic Value is 10.09 - 15.62 CAD

4.30 CAD
Stock Price
12.19 CAD
Intrinsic Value
Intrinsic Value Details

MXG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.09 - 15.62 12.19 183.5%
DCF (Growth 10y) 12.15 - 18.70 14.65 240.7%
DCF (EBITDA 5y) 14.18 - 16.65 15.80 267.4%
DCF (EBITDA 10y) 15.11 - 18.91 17.25 301.2%
Fair Value 15.31 - 15.31 15.31 256.16%
P/E 4.36 - 7.36 5.70 32.5%
EV/EBITDA 4.83 - 18.53 11.02 156.3%
EPV (6.88) - (9.53) (8.20) -290.8%
DDM - Stable 4.48 - 9.06 6.77 57.4%
DDM - Multi 5.43 - 8.87 6.77 57.3%

MXG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 217.82
Beta 0.55
Outstanding shares (mil) 50.66
Enterprise Value (mil) 213.50
Market risk premium 5.10%
Cost of Equity 8.33%
Cost of Debt 7.65%
WACC 7.65%