As of 2025-01-15, the Intrinsic Value of Acadian Timber Corp (ADN.TO) is
31.19 CAD. This ADN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.02 CAD, the upside of Acadian Timber Corp is
83.30%.
The range of the Intrinsic Value is 24.98 - 41.03 CAD
31.19 CAD
Intrinsic Value
ADN.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.98 - 41.03 |
31.19 |
83.3% |
| DCF (Growth 10y) |
29.45 - 46.60 |
36.11 |
112.2% |
| DCF (EBITDA 5y) |
22.40 - 29.42 |
25.90 |
52.2% |
| DCF (EBITDA 10y) |
27.30 - 36.02 |
31.50 |
85.1% |
| Fair Value |
15.97 - 15.97 |
15.97 |
-6.15% |
| P/E |
19.42 - 29.32 |
25.96 |
52.5% |
| EV/EBITDA |
16.22 - 22.32 |
19.29 |
13.3% |
| EPV |
6.70 - 10.30 |
8.50 |
-50.1% |
| DDM - Stable |
12.65 - 25.58 |
19.12 |
12.3% |
| DDM - Multi |
19.22 - 29.80 |
23.33 |
37.1% |
ADN.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
300.91 |
| Beta |
0.27 |
| Outstanding shares (mil) |
17.68 |
| Enterprise Value (mil) |
394.08 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.60% |
| Cost of Debt |
4.25% |
| WACC |
6.43% |