AD.UN.TO
Alaris Equity Partners Income Trust
Price:  
18.62 
CAD
Volume:  
18,420.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AD.UN.TO Intrinsic Value

150.10 %
Upside

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%.

18.62 CAD
Stock Price
46.57 CAD
Intrinsic Value
Intrinsic Value Details

AD.UN.TO Intrinsic Value - Valuation Summary

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%

AD.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 848.70
Beta 1.36
Outstanding shares (mil) 45.58
Enterprise Value (mil) 909.74
Market risk premium 5.10%
Cost of Equity 8.37%
Cost of Debt 4.44%
WACC 8.04%