As of 2024-12-14, the Intrinsic Value of Alimentation Couche-Tard Inc (ATD.TO) is
108.63 CAD. This ATD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.90 CAD, the upside of Alimentation Couche-Tard Inc is
34.30%.
The range of the Intrinsic Value is 66.45 - 257.04 CAD
108.63 CAD
Intrinsic Value
ATD.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.45 - 257.04 |
108.63 |
34.3% |
| DCF (Growth 10y) |
70.63 - 247.17 |
109.97 |
35.9% |
| DCF (EBITDA 5y) |
56.20 - 83.80 |
69.58 |
-14.0% |
| DCF (EBITDA 10y) |
61.76 - 92.08 |
76.00 |
-6.1% |
| Fair Value |
37.09 - 37.09 |
37.09 |
-54.16% |
| P/E |
62.86 - 103.82 |
79.64 |
-1.6% |
| EV/EBITDA |
51.66 - 79.77 |
66.07 |
-18.3% |
| EPV |
69.24 - 97.36 |
83.30 |
3.0% |
| DDM - Stable |
45.36 - 172.69 |
109.02 |
34.8% |
| DDM - Multi |
53.77 - 156.82 |
79.80 |
-1.4% |
ATD.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
76,696.44 |
| Beta |
0.34 |
| Outstanding shares (mil) |
948.04 |
| Enterprise Value (mil) |
94,604.21 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.16% |
| Cost of Debt |
4.25% |
| WACC |
6.36% |