ACQ.TO
AutoCanada Inc
Price:  
21.43 
CAD
Volume:  
14,758.00
Canada | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ACQ.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of AutoCanada Inc (ACQ.TO) is 45.21 CAD. This ACQ.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.43 CAD, the upside of AutoCanada Inc is %.

The range of the Intrinsic Value is 26.84 - 71.90 CAD

21.43 CAD
Stock Price
45.21 CAD
Intrinsic Value
Intrinsic Value Details

ACQ.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 26.84 - 71.90 45.21 111.0%
DCF (Growth 10y) 58.06 - 113.09 80.56 275.9%
DCF (EBITDA 5y) 3.53 - 39.93 24.27 13.3%
DCF (EBITDA 10y) 30.16 - 71.38 52.63 145.6%
Fair Value 88.95 - 88.95 88.95 315.07%
P/E 31.59 - 63.26 39.98 86.6%
EV/EBITDA (21.54) - 38.64 3.07 -85.7%
EPV 13.43 - 33.61 23.52 9.8%
DDM - Stable 12.03 - 27.45 19.74 -7.9%
DDM - Multi 15.08 - 29.51 20.20 -5.7%

ACQ.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 505.99
Beta 1.64
Outstanding shares (mil) 23.61
Enterprise Value (mil) 2,481.65
Market risk premium 5.10%
Cost of Equity 16.68%
Cost of Debt 5.00%
WACC 6.50%