As of 2025-06-15, the Intrinsic Value of Air Canada (AC.TO) is 89.85 CAD. This AC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.53 CAD, the upside of Air Canada is 384.90%.
The range of the Intrinsic Value is 37.97 - 534.26 CAD
Based on its market price of 18.53 CAD and our intrinsic valuation, Air Canada (AC.TO) is undervalued by 384.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.97 - 534.26 | 89.85 | 384.9% |
| DCF (Growth 10y) | 68.10 - 763.42 | 141.23 | 662.2% |
| DCF (EBITDA 5y) | 47.88 - 70.63 | 58.33 | 214.8% |
| DCF (EBITDA 10y) | 68.24 - 111.12 | 87.25 | 370.8% |
| Fair Value | 26.32 - 26.32 | 26.32 | 42.05% |
| P/E | 16.41 - 56.33 | 36.03 | 94.5% |
| EV/EBITDA | 19.84 - 31.82 | 24.75 | 33.6% |
| EPV | 141.41 - 266.26 | 203.83 | 1000.0% |
| DDM - Stable | 48.78 - 334.83 | 191.81 | 935.1% |
| DDM - Multi | 38.88 - 219.26 | 67.28 | 263.1% |
| Market Cap (mil) | 5,980.19 |
| Beta | 1.21 |
| Outstanding shares (mil) | 322.73 |
| Enterprise Value (mil) | 15,345.19 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.48% |
| Cost of Debt | 6.57% |
| WACC | 6.45% |