What is the intrinsic value of ADW.A.TO?

As of 2025-07-01, the Intrinsic Value of Andrew Peller Ltd (ADW.A.TO) is 19.34 CAD. This ADW.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.43 CAD, the upside of Andrew Peller Ltd is 256.10%.

The range of the Intrinsic Value is 13.26 - 32.95 CAD

Is ADW.A.TO undervalued or overvalued?

Based on its market price of 5.43 CAD and our intrinsic valuation, Andrew Peller Ltd (ADW.A.TO) is undervalued by 256.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	13.26 - 32.95	19.34	256.1%
DCF (Growth 10y)	14.58 - 32.76	20.23	272.6%
DCF (EBITDA 5y)	10.50 - 13.71	12.15	123.8%
DCF (EBITDA 10y)	12.72 - 16.54	14.63	169.4%
Fair Value	6.41 - 6.41	6.41	18.05%
P/E	3.64 - 6.27	5.20	-4.3%
EV/EBITDA	6.28 - 8.58	7.46	37.5%
EPV	4.51 - 6.43	5.47	0.8%
DDM - Stable	2.41 - 7.62	5.01	-7.7%
DDM - Multi	7.78 - 17.71	10.66	96.3%