ALC.TO
Algoma Central Corp
Price:  
15.05 
CAD
Volume:  
4,889.00
Canada | Marine
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ALC.TO Intrinsic Value

107.60 %
Upside

As of 2024-02-22, the Intrinsic Value of Algoma Central Corp (ALC.TO) is 31.24 CAD. This ALC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.05 CAD, the upside of Algoma Central Corp is 107.60%.

The range of the Intrinsic Value is 24.74 - 41.13 CAD

15.05 CAD
Stock Price
31.24 CAD
Intrinsic Value
Intrinsic Value Details

ALC.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.74 - 41.13 31.24 107.6%
DCF (Growth 10y) 36.20 - 57.42 44.64 196.6%
DCF (EBITDA 5y) 23.00 - 33.89 29.78 97.9%
DCF (EBITDA 10y) 33.12 - 47.41 41.34 174.7%
Fair Value 64.41 - 64.41 64.41 327.94%
P/E 6.65 - 14.94 10.41 -30.8%
EV/EBITDA 7.19 - 16.46 12.52 -16.8%
EPV 27.23 - 37.18 32.21 114.0%
DDM - Stable 19.13 - 36.74 27.94 85.6%
DDM - Multi 25.95 - 37.56 30.61 103.4%

ALC.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 579.56
Beta 0.29
Outstanding shares (mil) 38.51
Enterprise Value (mil) 928.50
Market risk premium 5.10%
Cost of Equity 8.37%
Cost of Debt 5.73%
WACC 6.91%