AD.UN.TO
Alaris Equity Partners Income Trust
Price:  
16.14 
CAD
Volume:  
25,829.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AD.UN.TO Intrinsic Value

%
Upside

As of 2024-05-28, the Intrinsic Value of Alaris Equity Partners Income Trust (AD.UN.TO) is 40.00 CAD. This AD.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.14 CAD, the upside of Alaris Equity Partners Income Trust is %.

The range of the Intrinsic Value is 30.69 - 58.02 CAD

16.14 CAD
Stock Price
40.00 CAD
Intrinsic Value
Intrinsic Value Details

AD.UN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.69 - 58.02 40.00 147.8%
DCF (Growth 10y) 34.29 - 63.34 44.23 174.0%
DCF (EBITDA 5y) 32.96 - 47.00 39.76 146.4%
DCF (EBITDA 10y) 36.08 - 53.42 44.05 172.9%
Fair Value 113.55 - 113.55 113.55 603.55%
P/E 17.05 - 37.61 26.97 67.1%
EV/EBITDA 30.68 - 82.36 54.13 235.4%
EPV 41.16 - 65.08 53.12 229.1%
DDM - Stable 31.00 - 78.27 54.64 238.5%
DDM - Multi 15.66 - 31.52 21.00 30.1%

AD.UN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 734.37
Beta 1.36
Outstanding shares (mil) 45.50
Enterprise Value (mil) 784.15
Market risk premium 5.10%
Cost of Equity 8.24%
Cost of Debt 4.85%
WACC 6.68%