ATD.B.TO
Alimentation Couche-Tard Inc
Price:  
49.67 
CAD
Volume:  
1,291,290.00
Canada | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATD.B.TO Intrinsic Value

36.90 %
Upside

What is the intrinsic value of ATD.B.TO?

As of 2025-04-29, 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

Is ATD.B.TO undervalued or overvalued?

Based on its market price of 49.67 CAD and our intrinsic valuation, Alimentation Couche-Tard Inc (ATD.B.TO) is undervalued by 36.90%.

49.67 CAD
Stock Price
67.99 CAD
Intrinsic Value
Intrinsic Value Details

ATD.B.TO Intrinsic Value - Valuation Summary

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) 57.65 - 76.42 63.52 27.9%
DCF (EBITDA 10y) 73.86 - 100.30 83.04 67.2%
Fair Value 16.68 - 16.68 16.68 -66.41%
P/E 59.39 - 79.98 70.98 42.9%
EV/EBITDA 43.15 - 63.56 51.14 3.0%
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%

ATD.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 53,203.52
Beta 0.92
Outstanding shares (mil) 1,071.14
Enterprise Value (mil) 61,738.34
Market risk premium 4.74%
Cost of Equity 6.91%
Cost of Debt 4.35%
WACC 6.27%