HRNNF - Hydro One Limited
Price:
--
--
|
CONSENSUS:
Hold
DETAILS
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
85% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
16.0x
1.58$
Key Value Driver
Normalized P/E multiple (16x base case)
Implied Market Multiple
23.6x
Plain-Language Summary
Applying a 16x P/E to adjusted EPS of $1.58, the base-case value is $25.23 per share. DDM cross-check: $20.86.
Warnings
Financial statements were converted from CAD into USD using USDCAD at 0.7102 USD per CAD.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples