Is NOA.TO undervalued or overvalued?

As of 2025-03-24, the Intrinsic Value of North American Construction Group Ltd (NOA.TO) is 93.58 CAD. This NOA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.10 CAD, the upside of North American Construction Group Ltd is 295.20%. This means that NOA.TO is undervalued by 295.20%.

The range of the Intrinsic Value is 53.47 - 223.41 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	53.47 - 223.41	93.58	295.2%
DCF (Growth 10y)	109.02 - 385.97	174.68	637.7%
DCF (EBITDA 5y)	37.35 - 51.44	43.30	82.9%
DCF (EBITDA 10y)	74.36 - 102.02	86.28	264.4%
Fair Value	51.23 - 51.23	51.23	116.33%
P/E	16.11 - 30.97	23.40	-1.2%
EV/EBITDA	9.75 - 28.37	16.82	-29.0%
EPV	(15.61) - (11.77)	(13.69)	-157.8%
DDM - Stable	16.62 - 63.49	40.06	69.2%
DDM - Multi	63.05 - 188.07	94.54	299.2%