AC.TO
Air Canada
Price:  
18.75 
CAD
Volume:  
2,399,227.00
Canada | Airlines
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AC.TO Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Air Canada (AC.TO) is 38.27 CAD. This AC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.75 CAD, the upside of Air Canada is %.

The range of the Intrinsic Value is 25.00 - 60.69 CAD

18.75 CAD
Stock Price
38.27 CAD
Intrinsic Value
Intrinsic Value Details

AC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.00 - 60.69 38.27 104.1%
DCF (Growth 10y) 40.49 - 85.89 57.42 206.3%
DCF (EBITDA 5y) 39.53 - 62.45 49.53 164.2%
DCF (EBITDA 10y) 49.40 - 80.54 62.84 235.1%
Fair Value 156.48 - 156.48 156.48 734.58%
P/E 48.91 - 118.55 83.96 347.8%
EV/EBITDA 28.72 - 43.49 33.38 78.0%
EPV 55.62 - 91.08 73.35 291.2%
DDM - Stable 29.86 - 61.93 45.89 144.8%
DDM - Multi 29.69 - 51.67 38.04 102.9%

AC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,563.17
Beta 1.07
Outstanding shares (mil) 350.04
Enterprise Value (mil) 16,309.17
Market risk premium 5.10%
Cost of Equity 12.39%
Cost of Debt 6.00%
WACC 7.68%