As of 2024-12-11, the Intrinsic Value of A and W Revenue Royalties Income Fund (AW.UN.TO) is 48.15 CAD. This AW.UN.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.93 CAD, the upside of A and W Revenue Royalties Income Fund is 30.40%.

The range of the Intrinsic Value is 40.39 - 59.70 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	40.39 - 59.70	48.15	30.4%
DCF (Growth 10y)	48.59 - 70.15	57.29	55.1%
DCF (EBITDA 5y)	41.03 - 46.85	44.31	20.0%
DCF (EBITDA 10y)	49.08 - 58.07	53.77	45.6%
Fair Value	17.69 - 17.69	17.69	-52.09%
P/E	32.46 - 36.36	35.15	-4.8%
EV/EBITDA	28.67 - 36.52	34.56	-6.4%
EPV	30.20 - 38.71	34.45	-6.7%
DDM - Stable	17.98 - 34.29	26.13	-29.2%
DDM - Multi	36.90 - 52.48	43.19	16.9%