As of 2024-09-20, the Intrinsic Value of Acadian Timber Corp (ADN.TO) is 28.33 CAD. This ADN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.54 CAD, the upside of Acadian Timber Corp is 61.50%.

The range of the Intrinsic Value is 21.56 - 40.26 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	21.56 - 40.26	28.33	61.5%
DCF (Growth 10y)	24.37 - 43.81	31.44	79.3%
DCF (EBITDA 5y)	18.12 - 27.14	23.65	34.8%
DCF (EBITDA 10y)	21.74 - 32.42	27.65	57.6%
Fair Value	18.54 - 18.54	18.54	5.70%
P/E	15.94 - 34.28	26.82	52.9%
EV/EBITDA	14.28 - 29.42	24.19	37.9%
EPV	5.21 - 10.05	7.63	-56.5%
DDM - Stable	12.90 - 29.40	21.15	20.6%
DDM - Multi	16.35 - 28.87	20.86	18.9%