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