As of 2024-12-14, the Intrinsic Value of Atrium Mortgage Investment Corp (AI.TO) is
14.25 CAD. This AI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.37 CAD, the upside of Atrium Mortgage Investment Corp is
25.30%.
The range of the Intrinsic Value is 10.70 - 19.61 CAD
14.25 CAD
Intrinsic Value
AI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.70 - 19.61 |
14.25 |
25.3% |
| DCF (Growth 10y) |
13.05 - 22.15 |
16.69 |
46.8% |
| DCF (EBITDA 5y) |
11.18 - 12.93 |
11.69 |
2.8% |
| DCF (EBITDA 10y) |
13.45 - 16.20 |
14.47 |
27.3% |
| Fair Value |
8.88 - 8.88 |
8.88 |
-21.89% |
| P/E |
11.11 - 14.59 |
12.54 |
10.3% |
| EV/EBITDA |
11.69 - 21.57 |
15.72 |
38.2% |
| EPV |
6.94 - 10.24 |
8.59 |
-24.5% |
| DDM - Stable |
7.77 - 15.43 |
11.60 |
2.0% |
| DDM - Multi |
7.73 - 11.40 |
9.18 |
-19.3% |
AI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
535.19 |
| Beta |
0.54 |
| Outstanding shares (mil) |
47.07 |
| Enterprise Value (mil) |
932.48 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.41% |
| Cost of Debt |
5.35% |
| WACC |
6.57% |