As of 2025-06-21, the Intrinsic Value of Atco Ltd (ACO.X.TO) is 161.37 CAD. This ACO.X.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.37 CAD, the upside of Atco Ltd is 214.10%.
The range of the Intrinsic Value is 92.75 - 304.63 CAD
Based on its market price of 51.37 CAD and our intrinsic valuation, Atco Ltd (ACO.X.TO) is undervalued by 214.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.75 - 304.63 | 161.37 | 214.1% |
| DCF (Growth 10y) | 130.85 - 372.09 | 209.31 | 307.5% |
| DCF (EBITDA 5y) | 93.98 - 187.41 | 146.17 | 184.5% |
| DCF (EBITDA 10y) | 130.38 - 250.85 | 192.61 | 274.9% |
| Fair Value | 18.99 - 18.99 | 18.99 | -63.03% |
| P/E | 58.73 - 204.60 | 129.82 | 152.7% |
| EV/EBITDA | (84.02) - 149.32 | 32.96 | -35.8% |
| EPV | (52.20) - (21.96) | (37.08) | -172.2% |
| DDM - Stable | 28.12 - 71.27 | 49.69 | -3.3% |
| DDM - Multi | 107.93 - 211.74 | 142.83 | 178.0% |
| Market Cap (mil) | 5,774.50 |
| Beta | 0.12 |
| Outstanding shares (mil) | 112.41 |
| Enterprise Value (mil) | 17,385.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.63% |
| Cost of Debt | 5.73% |
| WACC | 5.45% |