As of 2024-12-12, the Intrinsic Value of Alaris Equity Partners Income Trust (AD.UN.TO) is
37.05 CAD. This AD.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.81 CAD, the upside of Alaris Equity Partners Income Trust is
97.00%.
The range of the Intrinsic Value is 29.26 - 50.87 CAD
37.05 CAD
Intrinsic Value
AD.UN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.26 - 50.87 |
37.05 |
97.0% |
| DCF (Growth 10y) |
33.10 - 56.13 |
41.45 |
120.3% |
| DCF (EBITDA 5y) |
28.40 - 43.88 |
36.52 |
94.2% |
| DCF (EBITDA 10y) |
32.43 - 49.93 |
41.02 |
118.1% |
| Fair Value |
108.36 - 108.36 |
108.36 |
476.07% |
| P/E |
18.23 - 37.10 |
27.61 |
46.8% |
| EV/EBITDA |
35.67 - 56.31 |
45.55 |
142.2% |
| EPV |
39.29 - 58.26 |
48.78 |
159.3% |
| DDM - Stable |
28.97 - 65.39 |
47.18 |
150.8% |
| DDM - Multi |
15.81 - 27.94 |
20.20 |
7.4% |
AD.UN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
855.86 |
| Beta |
1.36 |
| Outstanding shares (mil) |
45.50 |
| Enterprise Value (mil) |
910.36 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.72% |
| Cost of Debt |
4.81% |
| WACC |
7.15% |