As of 2025-06-22, the Intrinsic Value of AutoCanada Inc (ACQ.TO) is 224.82 CAD. This ACQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.75 CAD, the upside of AutoCanada Inc is 933.60%.
The range of the Intrinsic Value is 94.70 - 1,220.00 CAD
Based on its market price of 21.75 CAD and our intrinsic valuation, AutoCanada Inc (ACQ.TO) is undervalued by 933.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 94.70 - 1,220.00 | 224.82 | 933.6% |
| DCF (Growth 10y) | 116.06 - 1,288.61 | 253.71 | 1066.5% |
| DCF (EBITDA 5y) | 58.55 - 182.46 | 106.40 | 389.2% |
| DCF (EBITDA 10y) | 93.88 - 276.99 | 160.94 | 639.9% |
| Fair Value | -75.22 - -75.22 | -75.22 | -445.82% |
| P/E | (33.34) - 49.75 | 5.17 | -76.2% |
| EV/EBITDA | (32.58) - 33.09 | (2.53) | -111.6% |
| EPV | 67.96 - 297.14 | 182.55 | 739.3% |
| DDM - Stable | (18.98) - (53.07) | (36.02) | -265.6% |
| DDM - Multi | 78.89 - 180.34 | 110.77 | 409.3% |
| Market Cap (mil) | 503.51 |
| Beta | 1.51 |
| Outstanding shares (mil) | 23.15 |
| Enterprise Value (mil) | 2,351.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.10% |
| Cost of Debt | 9.73% |
| WACC | 7.64% |