ACO.X.TO
Atco Ltd
Price:  
51.37 
CAD
Volume:  
84,119.00
Canada | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACO.X.TO Intrinsic Value

214.10 %
Upside

What is the intrinsic value of ACO.X.TO?

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

Is ACO.X.TO undervalued or overvalued?

Based on its market price of 51.37 CAD and our intrinsic valuation, Atco Ltd (ACO.X.TO) is undervalued by 214.10%.

51.37 CAD
Stock Price
161.37 CAD
Intrinsic Value
Intrinsic Value Details

ACO.X.TO Intrinsic Value - Valuation Summary

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%

ACO.X.TO Intrinsic Value - Key Valuation Metrics

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%