As of 2025-07-04, the Intrinsic Value of North American Construction Group Ltd (NOA.TO) is 39.43 CAD. This NOA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.79 CAD, the upside of North American Construction Group Ltd is 80.90%.
The range of the Intrinsic Value is 20.98 - 85.55 CAD
Based on its market price of 21.79 CAD and our intrinsic valuation, North American Construction Group Ltd (NOA.TO) is undervalued by 80.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 20.98 - 85.55 | 39.43 | 80.9% |
| DCF (Growth 10y) | 39.52 - 128.49 | 65.13 | 198.9% |
| DCF (EBITDA 5y) | 28.17 - 45.58 | 35.39 | 62.4% |
| DCF (EBITDA 10y) | 41.26 - 70.88 | 53.60 | 146.0% |
| Fair Value | 8.59 - 8.59 | 8.59 | -60.59% |
| P/E | 9.43 - 26.30 | 18.57 | -14.8% |
| EV/EBITDA | 9.17 - 39.15 | 20.88 | -4.2% |
| EPV | (13.58) - (8.01) | (10.80) | -149.5% |
| DDM - Stable | 7.08 - 17.59 | 12.34 | -43.4% |
| DDM - Multi | 25.92 - 50.65 | 34.35 | 57.7% |
| Market Cap (mil) | 641.28 |
| Beta | 1.28 |
| Outstanding shares (mil) | 29.43 |
| Enterprise Value (mil) | 1,376.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.91% |
| Cost of Debt | 9.28% |
| WACC | 9.80% |