ARE.TO
Aecon Group Inc
Price:  
20.76 
CAD
Volume:  
186,218.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARE.TO Intrinsic Value

-52.20 %
Upside

What is the intrinsic value of ARE.TO?

As of 2025-07-06, the Intrinsic Value of Aecon Group Inc (ARE.TO) is 9.92 CAD. This ARE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.76 CAD, the upside of Aecon Group Inc is -52.20%.

The range of the Intrinsic Value is 5.31 - 18.27 CAD

Is ARE.TO undervalued or overvalued?

Based on its market price of 20.76 CAD and our intrinsic valuation, Aecon Group Inc (ARE.TO) is overvalued by 52.20%.

20.76 CAD
Stock Price
9.92 CAD
Intrinsic Value
Intrinsic Value Details

ARE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.31 - 18.27 9.92 -52.2%
DCF (Growth 10y) 14.90 - 34.87 22.06 6.3%
DCF (EBITDA 5y) 30.79 - 50.26 40.65 95.8%
DCF (EBITDA 10y) 37.67 - 66.15 51.17 146.5%
Fair Value -36.29 - -36.29 -36.29 -274.81%
P/E (33.88) - 1.30 (17.95) -186.5%
EV/EBITDA (15.63) - 5.94 (5.87) -128.3%
EPV 0.56 - 3.81 2.18 -89.5%
DDM - Stable (7.69) - (16.97) (12.33) -159.4%
DDM - Multi 16.34 - 29.16 21.05 1.4%

ARE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,306.22
Beta 0.76
Outstanding shares (mil) 62.92
Enterprise Value (mil) 1,884.72
Market risk premium 5.10%
Cost of Equity 12.46%
Cost of Debt 8.41%
WACC 10.78%