ARE.TO
Aecon Group Inc
Price:  
16.25 
CAD
Volume:  
365,992.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ARE.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Aecon Group Inc (ARE.TO) is 74.76 CAD. This ARE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.25 CAD, the upside of Aecon Group Inc is %.

The range of the Intrinsic Value is 55.86 - 113.32 CAD

16.25 CAD
Stock Price
74.76 CAD
Intrinsic Value
Intrinsic Value Details

ARE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 55.86 - 113.32 74.76 360.0%
DCF (Growth 10y) 76.98 - 148.90 100.84 520.6%
DCF (EBITDA 5y) 91.36 - 119.55 105.59 549.8%
DCF (EBITDA 10y) 102.52 - 141.96 121.38 647.0%
Fair Value 66.33 - 66.33 66.33 308.20%
P/E 50.36 - 66.70 55.40 240.9%
EV/EBITDA 7.54 - 72.00 36.97 127.5%
EPV 12.54 - 18.27 15.40 -5.2%
DDM - Stable 19.45 - 46.52 32.99 103.0%
DDM - Multi 50.79 - 93.41 65.72 304.4%

ARE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,011.83
Beta 1.08
Outstanding shares (mil) 62.27
Enterprise Value (mil) 1,267.30
Market risk premium 5.10%
Cost of Equity 9.34%
Cost of Debt 9.21%
WACC 8.57%