As of 2025-07-09, the Intrinsic Value of Andrew Peller Ltd (ADW.A.TO) is 19.48 CAD. This ADW.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.15 CAD, the upside of Andrew Peller Ltd is 278.20%.
The range of the Intrinsic Value is 13.44 - 32.80 CAD
Based on its market price of 5.15 CAD and our intrinsic valuation, Andrew Peller Ltd (ADW.A.TO) is undervalued by 278.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.44 - 32.80 | 19.48 | 278.2% |
| DCF (Growth 10y) | 14.79 - 32.61 | 20.38 | 295.7% |
| DCF (EBITDA 5y) | 10.42 - 13.94 | 12.31 | 139.1% |
| DCF (EBITDA 10y) | 12.70 - 16.74 | 14.79 | 187.2% |
| Fair Value | 6.41 - 6.41 | 6.41 | 24.47% |
| P/E | 3.64 - 6.44 | 5.13 | -0.4% |
| EV/EBITDA | 6.17 - 8.93 | 7.75 | 50.4% |
| EPV | 4.59 - 6.41 | 5.50 | 6.9% |
| DDM - Stable | 2.43 - 7.53 | 4.98 | -3.3% |
| DDM - Multi | 7.84 - 17.50 | 10.68 | 107.5% |
| Market Cap (mil) | 223.25 |
| Beta | 0.51 |
| Outstanding shares (mil) | 43.35 |
| Enterprise Value (mil) | 417.83 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.23% |
| Cost of Debt | 6.73% |
| WACC | 6.13% |