As of 2024-12-11, the Intrinsic Value of ADENTRA Inc (ADEN.TO) is
53.85 CAD. This ADEN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.44 CAD, the upside of ADENTRA Inc is
36.50%.
The range of the Intrinsic Value is 25.10 - 145.61 CAD
53.85 CAD
Intrinsic Value
ADEN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.10 - 145.61 |
53.85 |
36.5% |
| DCF (Growth 10y) |
23.28 - 122.10 |
47.07 |
19.4% |
| DCF (EBITDA 5y) |
11.13 - 20.73 |
16.55 |
-58.0% |
| DCF (EBITDA 10y) |
18.43 - 31.96 |
25.48 |
-35.4% |
| Fair Value |
66.62 - 66.62 |
66.62 |
68.90% |
| P/E |
15.04 - 37.30 |
25.10 |
-36.4% |
| EV/EBITDA |
7.15 - 46.86 |
27.15 |
-31.2% |
| EPV |
73.64 - 108.03 |
90.83 |
130.3% |
| DDM - Stable |
21.43 - 68.31 |
44.87 |
13.8% |
| DDM - Multi |
17.63 - 43.21 |
24.98 |
-36.7% |
ADEN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
986.75 |
| Beta |
0.62 |
| Outstanding shares (mil) |
25.02 |
| Enterprise Value (mil) |
1,844.33 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.61% |
| Cost of Debt |
7.01% |
| WACC |
7.34% |