ADN.TO
Acadian Timber Corp
Price:  
17.51 
CAD
Volume:  
2,713.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADN.TO Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Acadian Timber Corp (ADN.TO) is 29.92 CAD. This ADN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.51 CAD, the upside of Acadian Timber Corp is %.

The range of the Intrinsic Value is 23.44 - 40.50 CAD

17.51 CAD
Stock Price
29.92 CAD
Intrinsic Value
Intrinsic Value Details

ADN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.44 - 40.50 29.92 70.8%
DCF (Growth 10y) 26.11 - 43.33 32.68 86.7%
DCF (EBITDA 5y) 18.12 - 26.86 24.69 41.0%
DCF (EBITDA 10y) 21.97 - 31.67 28.42 62.3%
Fair Value 17.60 - 17.60 17.60 0.52%
P/E 16.12 - 32.49 22.38 27.8%
EV/EBITDA 11.78 - 26.90 20.22 15.5%
EPV 5.11 - 9.17 7.14 -59.2%
DDM - Stable 13.27 - 27.80 20.53 17.3%
DDM - Multi 18.61 - 29.90 22.91 30.8%

ADN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 302.13
Beta 0.24
Outstanding shares (mil) 17.25
Enterprise Value (mil) 416.52
Market risk premium 5.10%
Cost of Equity 7.86%
Cost of Debt 4.25%
WACC 6.62%