As of 2024-12-11, the Intrinsic Value of Alimentation Couche-Tard Inc (ATD.B.TO) is 67.99 CAD. This ATD.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.67 CAD, the upside of Alimentation Couche-Tard Inc is 36.90%.

The range of the Intrinsic Value is 53.75 - 91.93 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	53.75 - 91.93	67.99	36.9%
DCF (Growth 10y)	67.97 - 113.52	85.02	71.2%
DCF (EBITDA 5y)	55.20 - 75.49	62.73	26.3%
DCF (EBITDA 10y)	71.93 - 99.78	82.68	66.5%
Fair Value	17.05 - 17.05	17.05	-65.68%
P/E	53.60 - 85.14	69.92	40.8%
EV/EBITDA	40.10 - 64.36	49.11	-1.1%
EPV	49.85 - 70.73	60.29	21.4%
DDM - Stable	27.26 - 59.67	43.47	-12.5%
DDM - Multi	41.05 - 71.27	52.22	5.1%