What is the intrinsic value of AC.TO?

As of 2025-08-13, the Intrinsic Value of Air Canada (AC.TO) is 16.72 CAD. This AC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.18 CAD, the upside of Air Canada is -12.80%.

The range of the Intrinsic Value is 2.11 - 59.99 CAD

Is AC.TO undervalued or overvalued?

Based on its market price of 19.18 CAD and our intrinsic valuation, Air Canada (AC.TO) is overvalued by 12.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.11 - 59.99	16.72	-12.8%
DCF (Growth 10y)	6.38 - 66.34	21.69	13.1%
DCF (EBITDA 5y)	32.52 - 55.09	44.67	132.9%
DCF (EBITDA 10y)	30.39 - 62.68	46.04	140.0%
Fair Value	24.90 - 24.90	24.90	29.85%
P/E	16.77 - 64.75	35.16	83.3%
EV/EBITDA	27.12 - 41.13	34.51	79.9%
EPV	123.25 - 223.13	173.19	803.0%
DDM - Stable	24.06 - 67.17	45.62	137.8%
DDM - Multi	7.60 - 17.64	10.75	-44.0%