As of 2024-12-12, the Intrinsic Value of AutoCanada Inc (ACQ.TO) is
162.66 CAD. This ACQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 19.24 CAD, the upside of AutoCanada Inc is
745.40%.
The range of the Intrinsic Value is 48.10 - 1,615.53 CAD
162.66 CAD
Intrinsic Value
ACQ.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
48.10 - 1,615.53 |
162.66 |
745.4% |
| DCF (Growth 10y) |
80.19 - 2,012.69 |
222.74 |
1057.7% |
| DCF (EBITDA 5y) |
67.63 - 243.07 |
134.81 |
600.7% |
| DCF (EBITDA 10y) |
95.40 - 409.03 |
201.09 |
945.2% |
| Fair Value |
-54.51 - -54.51 |
-54.51 |
-383.30% |
| P/E |
(26.56) - 62.39 |
10.84 |
-43.7% |
| EV/EBITDA |
(49.81) - 9.81 |
(25.25) |
-231.2% |
| EPV |
(35.48) - 119.12 |
41.82 |
117.4% |
| DDM - Stable |
(12.50) - (27.40) |
(19.95) |
-203.7% |
| DDM - Multi |
100.34 - 173.54 |
127.39 |
562.1% |
ACQ.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
445.41 |
| Beta |
0.55 |
| Outstanding shares (mil) |
23.15 |
| Enterprise Value (mil) |
2,562.34 |
| Market risk premium |
5.10% |
| Cost of Equity |
11.69% |
| Cost of Debt |
13.58% |
| WACC |
9.90% |