AKT.A.TO
AKITA Drilling Ltd
Price:  
2.28 
CAD
Volume:  
48,773.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AKT.A.TO Intrinsic Value

-49.10 %
Upside

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

As of 2025-07-02, the Intrinsic Value of AKITA Drilling Ltd (AKT.A.TO) is 1.16 CAD. This AKT.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.28 CAD, the upside of AKITA Drilling Ltd is -49.10%.

The range of the Intrinsic Value is 0.30 - 3.91 CAD

Is AKT.A.TO undervalued or overvalued?

Based on its market price of 2.28 CAD and our intrinsic valuation, AKITA Drilling Ltd (AKT.A.TO) is overvalued by 49.10%.

2.28 CAD
Stock Price
1.16 CAD
Intrinsic Value
Intrinsic Value Details

AKT.A.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.30 - 3.91 1.16 -49.1%
DCF (Growth 10y) (0.49) - 0.65 (0.21) -109.2%
DCF (EBITDA 5y) 0.86 - 1.35 1.07 -53.0%
DCF (EBITDA 10y) 0.59 - 1.20 0.85 -62.5%
Fair Value 11.87 - 11.87 11.87 420.76%
P/E 2.94 - 5.66 3.78 65.7%
EV/EBITDA 1.40 - 2.40 1.92 -15.6%
EPV 10.71 - 14.68 12.69 456.6%
DDM - Stable 3.88 - 12.72 8.30 263.9%
DDM - Multi 3.72 - 9.76 5.42 137.7%

AKT.A.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 90.58
Beta 1.05
Outstanding shares (mil) 39.73
Enterprise Value (mil) 133.99
Market risk premium 5.10%
Cost of Equity 9.97%
Cost of Debt 5.53%
WACC 8.15%