As of 2023-11-29, the Intrinsic Value of A and W Revenue Royalties Income Fund (AW.UN.TO) is 33.12 CAD. This AW.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.48 CAD, the upside of A and W Revenue Royalties Income Fund is 8.70%.

The range of the Intrinsic Value is 27.13 - 42.46 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	27.13 - 42.46	33.12	8.7%
DCF (Growth 10y)	31.82 - 48.68	38.45	26.1%
DCF (EBITDA 5y)	32.56 - 37.35	35.42	16.2%
DCF (EBITDA 10y)	36.02 - 44.26	40.33	32.3%
Fair Value	21.54 - 21.54	21.54	-29.32%
P/E	28.84 - 32.04	30.20	-0.9%
EV/EBITDA	22.21 - 30.62	27.73	-9.0%
EPV	19.72 - 27.56	23.64	-22.4%
DDM - Stable	13.69 - 27.39	20.54	-32.6%
DDM - Multi	28.87 - 43.13	34.46	13.1%