ATA.TO
ATS Automation Tooling Systems Inc
Price:  
50.23 
CAD
Volume:  
122,289.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATA.TO Intrinsic Value

%
Upside

As of 2024-05-18, 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 %.

The range of the Intrinsic Value is 35.94 - 105.60 CAD

50.23 CAD
Stock Price
55.64 CAD
Intrinsic Value
Intrinsic Value Details

ATA.TO Intrinsic Value - Valuation Summary

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 - 67.02 59.52 18.5%
DCF (EBITDA 10y) 71.61 - 98.05 83.52 66.3%
Fair Value 7.58 - 7.58 7.58 -84.90%
P/E 38.74 - 52.68 45.54 -9.3%
EV/EBITDA 35.72 - 48.70 43.30 -13.8%
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%

ATA.TO Intrinsic Value - Key Valuation Metrics

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%