As of 2025-07-11, the Intrinsic Value of Acadian Timber Corp (ADN.TO) is 20.61 CAD. This ADN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.87 CAD, the upside of Acadian Timber Corp is 15.30%.
The range of the Intrinsic Value is 15.74 - 28.55 CAD
Based on its market price of 17.87 CAD and our intrinsic valuation, Acadian Timber Corp (ADN.TO) is undervalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.74 - 28.55 | 20.61 | 15.3% |
| DCF (Growth 10y) | 16.43 - 28.31 | 20.96 | 17.3% |
| DCF (EBITDA 5y) | 12.93 - 16.29 | 14.97 | -16.2% |
| DCF (EBITDA 10y) | 14.60 - 18.72 | 16.89 | -5.5% |
| Fair Value | 12.71 - 12.71 | 12.71 | -28.90% |
| P/E | 16.99 - 18.90 | 17.94 | 0.4% |
| EV/EBITDA | 8.03 - 14.56 | 11.19 | -37.4% |
| EPV | 4.64 - 7.63 | 6.14 | -65.7% |
| DDM - Stable | 9.71 - 19.97 | 14.84 | -17.0% |
| DDM - Multi | 12.96 - 20.33 | 15.80 | -11.6% |
| Market Cap (mil) | 321.30 |
| Beta | 0.45 |
| Outstanding shares (mil) | 17.98 |
| Enterprise Value (mil) | 432.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.31% |
| Cost of Debt | 4.25% |
| WACC | 6.19% |