
Air Canada
TSX:AC

Intrinsic Value
The intrinsic value of one
AC
stock under the Base Case scenario is
77.83
CAD.
Compared to the current market price of 18.73 CAD,
Air Canada
is
Undervalued by 76%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Air Canada
Fundamental Analysis


Revenue & Expenses Breakdown
Air Canada
Balance Sheet Decomposition
Air Canada
Current Assets | 9B |
Cash & Short-Term Investments | 7.1B |
Receivables | 1.1B |
Other Current Assets | 822m |
Non-Current Assets | 22.9B |
PP&E | 13.5B |
Intangibles | 4.5B |
Other Non-Current Assets | 4.9B |
Free Cash Flow Analysis
Air Canada
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Air Canada
Revenue
|
22.2B
CAD
|
Cost of Revenue
|
-8.7B
CAD
|
Gross Profit
|
13.6B
CAD
|
Operating Expenses
|
-12.4B
CAD
|
Operating Income
|
1.1B
CAD
|
Other Expenses
|
555m
CAD
|
Net Income
|
1.7B
CAD
|
AC Profitability Score
Profitability Due Diligence
Air Canada's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Air Canada's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
AC Solvency Score
Solvency Due Diligence
Air Canada's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Air Canada's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AC Price Targets Summary
Air Canada
According to Wall Street analysts, the average 1-year price target for
AC
is 22.78 CAD
with a low forecast of 12.12 CAD and a high forecast of 33.6 CAD.
Dividends
Current shareholder yield for AC is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
AC
stock under the Base Case scenario is
77.83
CAD.
Compared to the current market price of 18.73 CAD,
Air Canada
is
Undervalued by 76%.