As of 2024-12-15, the Intrinsic Value of Akumin Inc (AKU.TO) is
2.20 CAD. This AKU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 0.53 CAD, the upside of Akumin Inc is
315.70%.
The range of the Intrinsic Value is 1.39 - 3.29 CAD
AKU.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.39 - 3.29 |
2.20 |
315.7% |
| DCF (Growth 10y) |
8.12 - 12.29 |
9.91 |
1770.2% |
| DCF (EBITDA 5y) |
3.69 - 5.92 |
4.73 |
791.6% |
| DCF (EBITDA 10y) |
9.35 - 13.03 |
11.05 |
1984.2% |
| Fair Value |
-1.60 - -1.60 |
-1.60 |
-400.99% |
| P/E |
(3.92) - (4.53) |
(3.83) |
-823.0% |
| EV/EBITDA |
0.42 - 1.88 |
0.96 |
81.0% |
| EPV |
1.99 - 3.00 |
2.49 |
370.7% |
| DDM - Stable |
(1.62) - (3.12) |
(2.37) |
-547.5% |
| DDM - Multi |
(2.82) - (4.51) |
(3.49) |
-758.6% |
AKU.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
47.57 |
| Beta |
0.95 |
| Outstanding shares (mil) |
89.75 |
| Enterprise Value (mil) |
558.90 |
| Market risk premium |
5.22% |
| Cost of Equity |
12.15% |
| Cost of Debt |
8.25% |
| WACC |
8.48% |