As of 2025-07-02, the Intrinsic Value of ATS Automation Tooling Systems Inc (ATA.TO) is 55.64 CAD. This ATA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.23 CAD, the upside of ATS Automation Tooling Systems Inc is 10.80%.
The range of the Intrinsic Value is 35.94 - 105.60 CAD
Based on its market price of 50.23 CAD and our intrinsic valuation, ATS Automation Tooling Systems Inc (ATA.TO) is undervalued by 10.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.94 - 105.60 | 55.64 | 10.8% |
| DCF (Growth 10y) | 54.69 - 145.73 | 80.62 | 60.5% |
| DCF (EBITDA 5y) | 53.18 - 66.42 | 60.47 | 20.4% |
| DCF (EBITDA 10y) | 71.61 - 97.34 | 84.56 | 68.3% |
| Fair Value | 7.58 - 7.58 | 7.58 | -84.90% |
| P/E | 46.05 - 56.61 | 52.45 | 4.4% |
| EV/EBITDA | 33.28 - 48.14 | 43.00 | -14.4% |
| EPV | 0.95 - 5.57 | 3.26 | -93.5% |
| DDM - Stable | 11.01 - 31.00 | 21.00 | -58.2% |
| DDM - Multi | 33.58 - 74.66 | 46.45 | -7.5% |
| Market Cap (mil) | 4,606.48 |
| Beta | 1.53 |
| Outstanding shares (mil) | 91.71 |
| Enterprise Value (mil) | 5,779.68 |
| Market risk premium | 4.74% |
| Cost of Equity | 10.67% |
| Cost of Debt | 6.08% |
| WACC | 9.41% |