As of 2025-09-16, the Intrinsic Value of Alaris Equity Partners Income Trust (AD.UN.TO) is 47.23 CAD. This AD.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.16 CAD, the upside of Alaris Equity Partners Income Trust is 146.50%.
The range of the Intrinsic Value is 37.48 - 63.70 CAD
Based on its market price of 19.16 CAD and our intrinsic valuation, Alaris Equity Partners Income Trust (AD.UN.TO) is undervalued by 146.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 37.48 - 63.70 | 47.23 | 146.5% |
| DCF (Growth 10y) | 42.45 - 70.29 | 52.85 | 175.8% |
| DCF (EBITDA 5y) | 49.97 - 69.01 | 61.51 | 221.1% |
| DCF (EBITDA 10y) | 51.77 - 74.75 | 64.23 | 235.3% |
| Fair Value | 73.75 - 73.75 | 73.75 | 284.94% |
| P/E | 24.49 - 39.54 | 33.54 | 75.1% |
| EV/EBITDA | 33.14 - 56.54 | 43.33 | 126.1% |
| EPV | 30.49 - 45.11 | 37.80 | 97.3% |
| DDM - Stable | 21.12 - 45.94 | 33.53 | 75.0% |
| DDM - Multi | 52.10 - 88.01 | 65.43 | 241.5% |
| Market Cap (mil) | 870.25 |
| Beta | 1.36 |
| Outstanding shares (mil) | 45.42 |
| Enterprise Value (mil) | 1,018.54 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.28% |
| Cost of Debt | 4.44% |
| WACC | 7.96% |