As of 2024-12-12, the Intrinsic Value of Aecon Group Inc (ARE.TO) is
80.73 CAD. This ARE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.97 CAD, the upside of Aecon Group Inc is
199.30%.
The range of the Intrinsic Value is 55.58 - 145.53 CAD
80.73 CAD
Intrinsic Value
ARE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
55.58 - 145.53 |
80.73 |
199.3% |
| DCF (Growth 10y) |
75.48 - 187.11 |
106.98 |
296.6% |
| DCF (EBITDA 5y) |
93.72 - 133.17 |
107.63 |
299.1% |
| DCF (EBITDA 10y) |
103.66 - 159.58 |
124.44 |
361.4% |
| Fair Value |
-25.59 - -25.59 |
-25.59 |
-194.90% |
| P/E |
(25.14) - 55.99 |
13.85 |
-48.7% |
| EV/EBITDA |
(9.57) - 80.26 |
30.03 |
11.4% |
| EPV |
12.52 - 21.32 |
16.92 |
-37.3% |
| DDM - Stable |
(7.92) - (25.55) |
(16.73) |
-162.0% |
| DDM - Multi |
51.76 - 133.03 |
74.90 |
177.7% |
ARE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,682.00 |
| Beta |
-0.01 |
| Outstanding shares (mil) |
62.37 |
| Enterprise Value (mil) |
1,953.97 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.33% |
| Cost of Debt |
9.21% |
| WACC |
8.02% |