Hydro One Limited logo HRNNF - Hydro One Limited

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 0
HOLD 8
SELL 0
STRONG
SELL
0
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 85% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 47.6% above fair value
Current Price $37.23
Bear Case $22.07 40.7% downside ($22.07 - $37.23) / $37.23 = -40.7% $1.58 × 14x P/E
Fair Value $25.23 32.2% downside ($25.23 - $37.23) / $37.23 = -32.2% $1.58 × 16x P/E
Bull Case $28.38 23.8% downside ($28.38 - $37.23) / $37.23 = -23.8% $1.58 × 18x P/E

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

ℹ 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