As of 2025-05-20, the Intrinsic Value of Altus Group Ltd (AIF.TO) is 0.28 CAD. This AIF.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 56.12 CAD, the upside of Altus Group Ltd is -99.50%.
The range of the Intrinsic Value is (0.06) - 0.90 CAD
Based on its market price of 56.12 CAD and our intrinsic valuation, Altus Group Ltd (AIF.TO) is overvalued by 99.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.72) - 9.28 | (1.23) | -102.2% |
| DCF (Growth 10y) | (2.39) - (5.00) | (2.53) | -104.5% |
| DCF (EBITDA 5y) | (0.06) - 0.90 | 0.28 | -99.5% |
| DCF (EBITDA 10y) | (0.24) - 1.14 | 0.26 | -99.5% |
| Fair Value | 7.45 - 7.45 | 7.45 | -86.72% |
| P/E | 6.57 - 11.15 | 8.54 | -84.8% |
| EV/EBITDA | 4.68 - 38.96 | 19.20 | -65.8% |
| EPV | 32.53 - 53.15 | 42.84 | -23.7% |
| DDM - Stable | 3.63 - 58.00 | 30.82 | -45.1% |
| DDM - Multi | (3.72) - (36.87) | (6.21) | -111.1% |
| Market Cap (mil) | 2,526.52 |
| Beta | 1.04 |
| Outstanding shares (mil) | 45.02 |
| Enterprise Value (mil) | 2,522.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.99% |
| Cost of Debt | 4.94% |
| WACC | 6.62% |