As of 2024-12-11, the Intrinsic Value of Algoma Central Corp (ALC.TO) is
18.62 CAD. This ALC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 14.89 CAD, the upside of Algoma Central Corp is
25.10%.
The range of the Intrinsic Value is 13.13 - 27.83 CAD
18.62 CAD
Intrinsic Value
ALC.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
13.13 - 27.83 |
18.62 |
25.1% |
| DCF (Growth 10y) |
21.94 - 41.74 |
29.36 |
97.2% |
| DCF (EBITDA 5y) |
10.34 - 16.54 |
13.42 |
-9.9% |
| DCF (EBITDA 10y) |
17.90 - 26.89 |
22.21 |
49.2% |
| Fair Value |
45.45 - 45.45 |
45.45 |
205.21% |
| P/E |
6.91 - 10.43 |
8.08 |
-45.8% |
| EV/EBITDA |
1.07 - 9.21 |
5.33 |
-64.2% |
| EPV |
28.62 - 40.62 |
34.62 |
132.5% |
| DDM - Stable |
15.28 - 35.11 |
25.19 |
69.2% |
| DDM - Multi |
16.75 - 29.83 |
21.44 |
44.0% |
ALC.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
604.05 |
| Beta |
0.32 |
| Outstanding shares (mil) |
40.57 |
| Enterprise Value (mil) |
996.07 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.49% |
| Cost of Debt |
5.52% |
| WACC |
6.40% |