As of 2024-12-12, the Intrinsic Value of Andlauer Healthcare Group Inc (AND.TO) is
45.76 CAD. This AND.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 42.24 CAD, the upside of Andlauer Healthcare Group Inc is
8.30%.
The range of the Intrinsic Value is 28.28 - 117.61 CAD
45.76 CAD
Intrinsic Value
AND.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
28.28 - 117.61 |
45.76 |
8.3% |
| DCF (Growth 10y) |
30.25 - 114.96 |
46.97 |
11.2% |
| DCF (EBITDA 5y) |
23.28 - 29.55 |
26.95 |
-36.2% |
| DCF (EBITDA 10y) |
26.68 - 35.83 |
31.49 |
-25.4% |
| Fair Value |
41.98 - 41.98 |
41.98 |
-0.61% |
| P/E |
25.29 - 36.47 |
26.84 |
-36.5% |
| EV/EBITDA |
21.09 - 42.55 |
31.53 |
-25.3% |
| EPV |
65.09 - 97.56 |
81.33 |
92.5% |
| DDM - Stable |
18.02 - 91.98 |
55.00 |
30.2% |
| DDM - Multi |
23.03 - 89.81 |
36.48 |
-13.6% |
AND.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,647.55 |
| Beta |
-0.26 |
| Outstanding shares (mil) |
39.00 |
| Enterprise Value (mil) |
1,770.53 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.08% |
| Cost of Debt |
5.00% |
| WACC |
6.78% |