As of 2026-04-21, the Intrinsic Value of Atco Ltd (ACO.X.TO) is 173.81 CAD. This ACO.X.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.85 CAD, the upside of Atco Ltd is 156.20%.
The range of the Intrinsic Value is 32.15 - 2,021.01 CAD
Based on its market price of 67.85 CAD and our intrinsic valuation, Atco Ltd (ACO.X.TO) is undervalued by 156.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.15 - 2,021.01 | 173.81 | 156.2% |
| DCF (Growth 10y) | 236.32 - 4,677.37 | 553.09 | 715.2% |
| DCF (EBITDA 5y) | 119.32 - 194.75 | 167.04 | 146.2% |
| DCF (EBITDA 10y) | 229.68 - 364.35 | 307.70 | 353.5% |
| Fair Value | 7.44 - 7.44 | 7.44 | -89.04% |
| P/E | 34.06 - 137.12 | 83.88 | 23.6% |
| EV/EBITDA | (97.20) - 129.71 | 16.07 | -76.3% |
| EPV | (81.95) - (65.18) | (73.56) | -208.4% |
| DDM - Stable | 25.80 - 107.35 | 66.57 | -1.9% |
| DDM - Multi | 206.79 - 607.27 | 301.54 | 344.4% |
| Market Cap (mil) | 6,843.35 |
| Beta | 0.07 |
| Outstanding shares (mil) | 100.86 |
| Enterprise Value (mil) | 19,128.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.79% |
| Cost of Debt | 5.79% |
| WACC | 4.91% |