ADN.TO
Acadian Timber Corp
Price:  
17.85 
CAD
Volume:  
1,876.00
Canada | Paper & Forest Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADN.TO Intrinsic Value

15.90 %
Upside

What is the intrinsic value of ADN.TO?

As of 2025-06-24, the Intrinsic Value of Acadian Timber Corp (ADN.TO) is 20.69 CAD. This ADN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.85 CAD, the upside of Acadian Timber Corp is 15.90%.

The range of the Intrinsic Value is 15.84 - 28.58 CAD

Is ADN.TO undervalued or overvalued?

Based on its market price of 17.85 CAD and our intrinsic valuation, Acadian Timber Corp (ADN.TO) is undervalued by 15.90%.

17.85 CAD
Stock Price
20.69 CAD
Intrinsic Value
Intrinsic Value Details

ADN.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 15.84 - 28.58 20.69 15.9%
DCF (Growth 10y) 16.53 - 28.34 21.05 17.9%
DCF (EBITDA 5y) 12.43 - 15.02 14.04 -21.4%
DCF (EBITDA 10y) 14.23 - 17.66 16.15 -9.5%
Fair Value 12.71 - 12.71 12.71 -28.82%
P/E 16.26 - 18.83 17.59 -1.5%
EV/EBITDA 7.07 - 13.77 10.07 -43.6%
EPV 4.69 - 7.64 6.16 -65.5%
DDM - Stable 9.73 - 19.94 14.84 -16.9%
DDM - Multi 13.00 - 20.29 15.81 -11.4%

ADN.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 320.94
Beta 0.47
Outstanding shares (mil) 17.98
Enterprise Value (mil) 432.36
Market risk premium 5.10%
Cost of Equity 7.31%
Cost of Debt 4.25%
WACC 6.17%