As of 2025-04-22, the Intrinsic Value of Alimentation Couche-Tard Inc (ATD.TO) is 91.84 CAD. This ATD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.30 CAD, the upside of Alimentation Couche-Tard Inc is 28.80%.
The range of the Intrinsic Value is 62.07 - 165.32 CAD
Based on its market price of 71.30 CAD and our intrinsic valuation, Alimentation Couche-Tard Inc (ATD.TO) is undervalued by 28.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.07 - 165.32 | 91.84 | 28.8% |
| DCF (Growth 10y) | 71.68 - 173.49 | 101.21 | 42.0% |
| DCF (EBITDA 5y) | 63.89 - 81.94 | 72.68 | 1.9% |
| DCF (EBITDA 10y) | 70.92 - 92.27 | 81.09 | 13.7% |
| Fair Value | 34.60 - 34.60 | 34.60 | -51.47% |
| P/E | 64.93 - 89.33 | 78.15 | 9.6% |
| EV/EBITDA | 57.48 - 74.67 | 65.70 | -7.9% |
| EPV | 75.77 - 99.83 | 87.80 | 23.1% |
| DDM - Stable | 40.13 - 116.56 | 78.35 | 9.9% |
| DDM - Multi | 53.99 - 119.01 | 73.96 | 3.7% |
| Market Cap (mil) | 67,596.68 |
| Beta | 0.36 |
| Outstanding shares (mil) | 948.06 |
| Enterprise Value (mil) | 84,245.39 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.73% |
| Cost of Debt | 4.25% |
| WACC | 5.97% |