ACO.X.TO
Atco Ltd
Price:  
39.62 
CAD
Volume:  
145,199.00
Canada | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACO.X.TO Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Atco Ltd (ACO.X.TO) is 83.43 CAD. This ACO.X.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.62 CAD, the upside of Atco Ltd is %.

The range of the Intrinsic Value is 43.54 - 155.82 CAD

39.62 CAD
Stock Price
83.43 CAD
Intrinsic Value
Intrinsic Value Details

ACO.X.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 43.54 - 155.82 83.43 110.6%
DCF (Growth 10y) 96.26 - 249.25 150.75 280.5%
DCF (EBITDA 5y) 93.30 - 156.93 135.24 241.3%
DCF (EBITDA 10y) 144.10 - 242.33 201.99 409.8%
Fair Value 51.65 - 51.65 51.65 30.37%
P/E 50.84 - 240.10 130.79 230.1%
EV/EBITDA (63.02) - 125.36 30.38 -23.3%
EPV (29.83) - 0.84 (14.50) -136.6%
DDM - Stable 22.05 - 41.82 31.93 -19.4%
DDM - Multi 93.85 - 136.91 111.25 180.8%

ACO.X.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,443.78
Beta 0.84
Outstanding shares (mil) 112.16
Enterprise Value (mil) 15,453.78
Market risk premium 5.10%
Cost of Equity 10.28%
Cost of Debt 5.68%
WACC 6.06%