ARE.TO
Aecon Group Inc
Price:  
14.59 
CAD
Volume:  
231,604.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARE.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Aecon Group Inc (ARE.TO) is 70.21 CAD. This ARE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.59 CAD, the upside of Aecon Group Inc is %.

The range of the Intrinsic Value is 46.77 - 149.65 CAD

14.59 CAD
Stock Price
70.21 CAD
Intrinsic Value
Intrinsic Value Details

ARE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.77 - 149.65 70.21 381.2%
DCF (Growth 10y) 67.03 - 207.47 99.28 580.5%
DCF (EBITDA 5y) 75.45 - 97.57 82.48 465.3%
DCF (EBITDA 10y) 87.05 - 123.54 100.19 586.7%
Fair Value 39.56 - 39.56 39.56 171.17%
P/E 25.29 - 64.05 41.68 185.6%
EV/EBITDA 13.71 - 54.52 33.84 131.9%
EPV 18.19 - 26.35 22.27 52.6%
DDM - Stable 24.34 - 84.17 54.26 271.9%
DDM - Multi 44.82 - 119.34 65.04 345.8%

ARE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 901.32
Beta 0.95
Outstanding shares (mil) 61.78
Enterprise Value (mil) 823.75
Market risk premium 5.10%
Cost of Equity 8.99%
Cost of Debt 9.76%
WACC 8.29%