ATS.TO
ATS Corp
Price:  
39.67 
CAD
Volume:  
36,290.00
Canada | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ATS.TO Intrinsic Value

41.90 %
Upside

Is ATS.TO undervalued or overvalued?

As of 2025-03-25, the Intrinsic Value of ATS Corp (ATS.TO) is 56.31 CAD. This ATS.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.67 CAD, the upside of ATS Corp is 41.90%. This means that ATS.TO is undervalued by 41.90%.

The range of the Intrinsic Value is 39.17 - 90.31 CAD

39.67 CAD
Stock Price
56.31 CAD
Intrinsic Value
Intrinsic Value Details

ATS.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 39.17 - 90.31 56.31 41.9%
DCF (Growth 10y) 50.99 - 110.63 71.05 79.1%
DCF (EBITDA 5y) 45.43 - 58.87 50.73 27.9%
DCF (EBITDA 10y) 56.24 - 75.06 63.90 61.1%
Fair Value 49.13 - 49.13 49.13 23.85%
P/E 39.65 - 39.65 39.65 -0.1%
EV/EBITDA 35.92 - 45.39 39.07 -1.5%
EPV 26.85 - 46.61 36.73 -7.4%
DDM - Stable 8.53 - 23.35 15.94 -59.8%
DDM - Multi 35.90 - 79.31 49.75 25.4%

ATS.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,884.88
Beta 1.60
Outstanding shares (mil) 97.93
Enterprise Value (mil) 3,884.88
Market risk premium 5.10%
Cost of Equity 6.50%
Cost of Debt 5.51%
WACC 5.96%