Is ADEN.TO undervalued or overvalued?

As of 2025-03-27, the Intrinsic Value of ADENTRA Inc (ADEN.TO) is 193.69 CAD. This ADEN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.81 CAD, the upside of ADENTRA Inc is 596.50%. This means that ADEN.TO is undervalued by 596.50%.

The range of the Intrinsic Value is 129.63 - 350.99 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	129.63 - 350.99	193.69	596.5%
DCF (Growth 10y)	159.81 - 391.61	227.36	717.5%
DCF (EBITDA 5y)	71.20 - 89.37	78.38	181.8%
DCF (EBITDA 10y)	112.66 - 142.91	125.33	350.7%
Fair Value	67.47 - 67.47	67.47	142.61%
P/E	27.91 - 30.37	28.68	3.1%
EV/EBITDA	24.78 - 37.24	30.03	8.0%
EPV	74.65 - 103.96	89.30	221.1%
DDM - Stable	18.30 - 45.67	31.98	15.0%
DDM - Multi	62.47 - 120.58	82.24	195.7%