Heroux Devtek Inc
TSX:HRX

Watchlist Manager
Heroux Devtek Inc Logo
Heroux Devtek Inc
TSX:HRX
Watchlist
Price: 32.48 CAD Market Closed
Market Cap: 1.1B CAD

Intrinsic Value

The intrinsic value of one HRX stock under the Base Case scenario is 39.39 CAD. Compared to the current market price of 32.48 CAD, Heroux Devtek Inc is Undervalued by 18%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HRX Intrinsic Value
39.39 CAD
Undervaluation 18%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare HRX to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HRX?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Heroux Devtek Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Heroux Devtek Inc

Current Assets 544.5m
Cash & Short-Term Investments 1.2m
Receivables 133.7m
Other Current Assets 409.7m
Non-Current Assets 415.2m
PP&E 199.1m
Intangibles 184.7m
Other Non-Current Assets 31.4m
Efficiency

Free Cash Flow Analysis
Heroux Devtek Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Heroux Devtek Inc

Revenue
694.7m CAD
Cost of Revenue
-555.1m CAD
Gross Profit
139.6m CAD
Operating Expenses
-59.4m CAD
Operating Income
80.2m CAD
Other Expenses
-28.1m CAD
Net Income
52.2m CAD
Fundamental Scores

HRX Profitability Score
Profitability Due Diligence

Heroux Devtek Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Healthy Gross Margin
Operating Margin is Increasing
50/100
Profitability
Score

Heroux Devtek Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

HRX Solvency Score
Solvency Due Diligence

Heroux Devtek Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
51/100
Solvency
Score

Heroux Devtek Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HRX Price Targets Summary
Heroux Devtek Inc

There are no price targets for HRX.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HRX is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one HRX stock?

The intrinsic value of one HRX stock under the Base Case scenario is 39.39 CAD.

Is HRX stock undervalued or overvalued?

Compared to the current market price of 32.48 CAD, Heroux Devtek Inc is Undervalued by 18%.

Back to Top