As of 2024-09-14, the Intrinsic Value of AutoCanada Inc (ACQ.TO) is
179.33 CAD. This ACQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.71 CAD, the upside of AutoCanada Inc is
%.
The range of the Intrinsic Value is 55.31 - 1,800.46 CAD
179.33 CAD
Intrinsic Value
ACQ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.31 - 1,800.46 |
179.33 |
1119.1% |
| DCF (Growth 10y) |
97.78 - 2,409.33 |
262.74 |
1686.1% |
| DCF (EBITDA 5y) |
63.01 - 218.38 |
128.14 |
771.1% |
| DCF (EBITDA 10y) |
104.91 - 402.48 |
213.41 |
1350.8% |
| Fair Value |
-39.42 - -39.42 |
-39.42 |
-368.01% |
| P/E |
(15.27) - 67.40 |
18.98 |
29.0% |
| EV/EBITDA |
(53.50) - 32.81 |
(15.98) |
-208.6% |
| EPV |
(35.11) - 121.20 |
43.05 |
192.6% |
| DDM - Stable |
(7.96) - (18.07) |
(13.01) |
-188.5% |
| DDM - Multi |
81.47 - 149.27 |
105.95 |
620.3% |
ACQ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
341.10 |
| Beta |
0.99 |
| Outstanding shares (mil) |
23.19 |
| Enterprise Value (mil) |
2,588.27 |
| Market risk premium |
5.10% |
| Cost of Equity |
12.86% |
| Cost of Debt |
12.08% |
| WACC |
9.07% |