As of 2024-12-15, the Intrinsic Value of Air Canada (AC.TO) is
42.99 CAD. This AC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.04 CAD, the upside of Air Canada is
71.70%.
The range of the Intrinsic Value is 30.59 - 63.02 CAD
42.99 CAD
Intrinsic Value
AC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.59 - 63.02 |
42.99 |
71.7% |
| DCF (Growth 10y) |
51.45 - 95.35 |
68.29 |
172.7% |
| DCF (EBITDA 5y) |
46.37 - 84.17 |
65.66 |
162.2% |
| DCF (EBITDA 10y) |
59.62 - 104.71 |
81.47 |
225.4% |
| Fair Value |
177.69 - 177.69 |
177.69 |
609.62% |
| P/E |
58.36 - 100.64 |
73.56 |
193.8% |
| EV/EBITDA |
22.35 - 46.97 |
33.91 |
35.4% |
| EPV |
62.55 - 93.71 |
78.13 |
212.0% |
| DDM - Stable |
41.47 - 82.77 |
62.12 |
148.1% |
| DDM - Multi |
40.51 - 65.25 |
50.18 |
100.4% |
AC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,976.59 |
| Beta |
0.93 |
| Outstanding shares (mil) |
358.49 |
| Enterprise Value (mil) |
17,951.59 |
| Market risk premium |
5.10% |
| Cost of Equity |
10.36% |
| Cost of Debt |
5.84% |
| WACC |
7.30% |