AC.TO
Air Canada
Price:  
17.75 
CAD
Volume:  
814,386.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AC.TO Intrinsic Value

181.20 %
Upside

As of 2025-02-19, the Intrinsic Value of Air Canada (AC.TO) is 49.92 CAD. This AC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.75 CAD, the upside of Air Canada is 181.20%.

The range of the Intrinsic Value is 34.81 - 75.38 CAD

17.75 CAD
Stock Price
49.92 CAD
Intrinsic Value
Intrinsic Value Details

AC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.81 - 75.38 49.92 181.2%
DCF (Growth 10y) 58.29 - 113.56 78.93 344.7%
DCF (EBITDA 5y) 48.16 - 84.91 65.24 267.6%
DCF (EBITDA 10y) 63.65 - 109.52 84.25 374.7%
Fair Value 194.81 - 194.81 194.81 997.54%
P/E 66.34 - 98.97 82.76 366.2%
EV/EBITDA 21.87 - 44.80 33.83 90.6%
EPV 70.54 - 109.69 90.12 407.7%
DDM - Stable 40.73 - 87.12 63.93 260.2%
DDM - Multi 38.90 - 68.29 49.88 181.0%

AC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,803.90
Beta 1.18
Outstanding shares (mil) 326.98
Enterprise Value (mil) 14,778.89
Market risk premium 5.10%
Cost of Equity 11.22%
Cost of Debt 5.84%
WACC 7.05%