As of 2024-12-11, the Intrinsic Value of Westport Fuel Systems Inc (WPRT.TO) is
42.33 CAD. This WPRT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 6.19 CAD, the upside of Westport Fuel Systems Inc is
583.80%.
The range of the Intrinsic Value is 22.83 - 177.72 CAD
42.33 CAD
Intrinsic Value
WPRT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(4.84) - (2.45) |
(2.75) |
-144.5% |
| DCF (Growth 10y) |
22.83 - 177.72 |
42.33 |
583.8% |
| DCF (EBITDA 5y) |
6.15 - 9.03 |
7.51 |
21.3% |
| DCF (EBITDA 10y) |
17.82 - 26.22 |
21.65 |
249.8% |
| Fair Value |
-10.52 - -10.52 |
-10.52 |
-269.87% |
| P/E |
(25.78) - (26.83) |
(28.34) |
-557.8% |
| EV/EBITDA |
(11.02) - (13.46) |
(12.42) |
-300.6% |
| EPV |
(24.77) - (34.59) |
(29.68) |
-579.4% |
| DDM - Stable |
(19.95) - (79.13) |
(49.54) |
-900.4% |
| DDM - Multi |
2.63 - 8.41 |
4.05 |
-34.6% |
WPRT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
106.87 |
| Beta |
1.11 |
| Outstanding shares (mil) |
17.26 |
| Enterprise Value (mil) |
114.64 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.88% |
| Cost of Debt |
5.97% |
| WACC |
6.88% |