As of 2025-05-17, the Intrinsic Value of Algoma Central Corp (ALC.TO) is 21.18 CAD. This ALC.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.11 CAD, the upside of Algoma Central Corp is 31.50%.
The range of the Intrinsic Value is 16.45 - 28.22 CAD
Based on its market price of 16.11 CAD and our intrinsic valuation, Algoma Central Corp (ALC.TO) is undervalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.45 - 28.22 | 21.18 | 31.5% |
| DCF (Growth 10y) | 21.20 - 34.20 | 26.44 | 64.1% |
| DCF (EBITDA 5y) | 9.22 - 18.67 | 13.23 | -17.9% |
| DCF (EBITDA 10y) | 15.04 - 25.67 | 19.52 | 21.2% |
| Fair Value | 56.47 - 56.47 | 56.47 | 250.52% |
| P/E | 6.88 - 11.97 | 8.28 | -48.6% |
| EV/EBITDA | 1.44 - 13.29 | 6.26 | -61.1% |
| EPV | 33.62 - 43.97 | 38.80 | 140.8% |
| DDM - Stable | 17.12 - 33.87 | 25.49 | 58.3% |
| DDM - Multi | 12.21 - 18.86 | 14.83 | -8.0% |
| Market Cap (mil) | 653.58 |
| Beta | 0.53 |
| Outstanding shares (mil) | 40.57 |
| Enterprise Value (mil) | 1,062.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.12% |
| Cost of Debt | 4.86% |
| WACC | 6.56% |