As of 2025-04-24, the Intrinsic Value of Altius Renewable Royalties Corp (ARR.TO) is 4.39 CAD. This ARR.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.00 CAD, the upside of Altius Renewable Royalties Corp is -63.50%.
The range of the Intrinsic Value is 3.75 - 8.37 CAD
Based on its market price of 12.00 CAD and our intrinsic valuation, Altius Renewable Royalties Corp (ARR.TO) is overvalued by 63.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3.75 - 8.37 | 4.39 | -63.5% |
| DCF (Growth 10y) | 9.24 - 45.63 | 14.22 | 18.5% |
| DCF (EBITDA 5y) | 3.76 - 3.90 | 3.83 | -68.1% |
| DCF (EBITDA 10y) | 6.80 - 7.91 | 7.33 | -39.0% |
| Fair Value | -0.13 - -0.13 | -0.13 | -101.05% |
| P/E | (0.81) - (0.76) | (0.78) | -106.5% |
| EV/EBITDA | 3.08 - 3.68 | 3.39 | -71.8% |
| EPV | 2.41 - 2.23 | 2.32 | -80.7% |
| DDM - Stable | (0.17) - (0.87) | (0.52) | -104.3% |
| DDM - Multi | (2.91) - (12.27) | (4.79) | -139.9% |
| Market Cap (mil) | 370.56 |
| Beta | 0.68 |
| Outstanding shares (mil) | 30.88 |
| Enterprise Value (mil) | 284.50 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.47% |
| Cost of Debt | 5.00% |
| WACC | 7.25% |