As of 2025-07-12, the Intrinsic Value of Westport Fuel Systems Inc (WPRT.TO) is 18.81 CAD. This WPRT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.53 CAD, the upside of Westport Fuel Systems Inc is 315.30%.
The range of the Intrinsic Value is 13.16 - 33.42 CAD
Based on its market price of 4.53 CAD and our intrinsic valuation, Westport Fuel Systems Inc (WPRT.TO) is undervalued by 315.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.16 - 33.42 | 18.81 | 315.3% |
| DCF (Growth 10y) | 15.95 - 38.04 | 22.17 | 389.4% |
| DCF (EBITDA 5y) | 13.63 - 16.40 | 14.95 | 230.1% |
| DCF (EBITDA 10y) | 15.96 - 20.53 | 18.08 | 299.0% |
| Fair Value | -4.20 - -4.20 | -4.20 | -192.81% |
| P/E | (10.56) - (13.89) | (10.51) | -332.0% |
| EV/EBITDA | 0.95 - 11.22 | 5.19 | 14.6% |
| EPV | (22.77) - (32.87) | (27.82) | -714.2% |
| DDM - Stable | (6.23) - (17.91) | (12.07) | -366.4% |
| DDM - Multi | 0.91 - 2.15 | 1.30 | -71.4% |
| Market Cap (mil) | 78.50 |
| Beta | 2.28 |
| Outstanding shares (mil) | 17.33 |
| Enterprise Value (mil) | 76.60 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.84% |
| Cost of Debt | 5.66% |
| WACC | 7.20% |