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

As of 2025-05-15, the Intrinsic Value of AKITA Drilling Ltd (AKT.A.TO) is 0.83 CAD. This AKT.A.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.78 CAD, the upside of AKITA Drilling Ltd is -53.20%.

The range of the Intrinsic Value is 0.55 - 1.14 CAD

Is AKT.A.TO undervalued or overvalued?

Based on its market price of 1.78 CAD and our intrinsic valuation, AKITA Drilling Ltd (AKT.A.TO) is overvalued by 53.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1.79) - (1.38)	(1.75)	-198.5%
DCF (Growth 10y)	(1.96) - (3.37)	(2.09)	-217.6%
DCF (EBITDA 5y)	0.55 - 1.14	0.83	-53.2%
DCF (EBITDA 10y)	0.42 - 1.35	0.85	-52.4%
Fair Value	8.09 - 8.09	8.09	354.76%
P/E	1.90 - 3.27	2.58	45.2%
EV/EBITDA	1.59 - 2.97	2.21	24.4%
EPV	12.50 - 18.88	15.69	781.4%
DDM - Stable	4.02 - 89.52	46.77	2527.7%
DDM - Multi	7.36 - 132.99	14.21	698.6%