As of 2025-05-15, 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 36.9%.

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 36.9%.

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 Exit 5Y)	53.75 - 91.93	67.99	36.9%
DCF (Growth Exit 10Y)	67.97 - 113.52	85.02	71.2%
DCF (EBITDA Exit 5Y)	56.82 - 75.99	62.99	26.8%
DCF (EBITDA Exit 10Y)	73.18 - 99.98	82.63	66.4%
Peter Lynch Fair Value	16.79 - 16.79	16.79	-66.21%
P/E Multiples	58.82 - 84.23	68.60	38.1%
EV/EBITDA Multiples	42.14 - 63.22	50.80	2.3%
Earnings Power Value	49.85 - 70.73	60.29	21.4%
Dividend Discount Model - Stable	27.26 - 59.67	43.47	-12.5%
Dividend Discount Model - Multi Stages	41.05 - 71.27	52.22	5.1%

ATD.B.TO Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Loblaw Companies Ltd	305.17 - 987.67	474.40	121.1%
George Weston Ltd	197.32 - 457.34	290.28	12.9%
Metro Inc	145.89 - 461.38	223.65	119.2%
Caseys General Stores Inc	575.35 - 2,333.95	930.55	116.0%
Sprouts Farmers Market Inc	127.83 - 331.48	181.80	14.7%
Albertsons Companies Inc	21.18 - 34.76	26.72	24.1%
Empire Company Ltd	35.92 - 82.42	52.87	7.6%
Weis Markets Inc	60.69 - 93.33	72.93	-3.3%
Ingles Markets Inc	59.79 - 92.19	72.74	17.7%
Village Super Market Inc	38.97 - 58.05	46.35	28.0%

ATD.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	53,204
Beta	0.92
Outstanding shares (mil)	1,071
Enterprise Value (mil)	61,790

Market risk premium	5.2%
Cost of Equity	6.9%
Cost of Debt	4.35%
WACC	6.3%