What is the intrinsic value of AD.UN.TO?

As of 2025-06-20, the Intrinsic Value of Alaris Equity Partners Income Trust (AD.UN.TO) is 46.57 CAD. This AD.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.62 CAD, the upside of Alaris Equity Partners Income Trust is 150.10%.

The range of the Intrinsic Value is 37.22 - 62.69 CAD

Is AD.UN.TO undervalued or overvalued?

Based on its market price of 18.62 CAD and our intrinsic valuation, Alaris Equity Partners Income Trust (AD.UN.TO) is undervalued by 150.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	37.22 - 62.69	46.57	150.1%
DCF (Growth 10y)	40.54 - 66.56	50.15	169.3%
DCF (EBITDA 5y)	41.58 - 71.82	58.23	212.8%
DCF (EBITDA 10y)	43.64 - 74.03	59.06	217.2%
Fair Value	100.71 - 100.71	100.71	440.85%
P/E	34.64 - 46.60	41.78	124.4%
EV/EBITDA	26.44 - 70.44	46.99	152.3%
EPV	31.70 - 46.94	39.32	111.2%
DDM - Stable	28.29 - 62.81	45.55	144.6%
DDM - Multi	46.56 - 81.28	59.28	218.3%