As of 2024-12-13, the Intrinsic Value of North American Construction Group Ltd (NOA.TO) is 105.91 CAD. This NOA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.67 CAD, the upside of North American Construction Group Ltd is 256.90%.

The range of the Intrinsic Value is 61.28 - 251.36 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	61.28 - 251.36	105.91	256.9%
DCF (Growth 10y)	123.74 - 433.53	196.76	563.2%
DCF (EBITDA 5y)	40.44 - 58.00	47.75	60.9%
DCF (EBITDA 10y)	80.86 - 112.56	94.30	217.8%
Fair Value	53.05 - 53.05	53.05	78.79%
P/E	18.50 - 30.23	23.40	-21.1%
EV/EBITDA	13.19 - 50.22	27.12	-8.6%
EPV	(15.59) - (11.84)	(13.72)	-146.2%
DDM - Stable	19.81 - 76.46	48.14	62.2%
DDM - Multi	76.27 - 227.82	114.16	284.8%