A

Acadian Timber Corp
TSX:ADN

Watchlist Manager
Acadian Timber Corp
TSX:ADN
Watchlist
Price: 15.49 CAD -1.02% Market Closed
Market Cap: 283.3m CAD

Relative Value

The Relative Value of one ADN stock under the Base Case scenario is 14.79 CAD. Compared to the current market price of 15.49 CAD, Acadian Timber Corp is Overvalued by 5%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADN Relative Value
Base Case
14.79 CAD
Overvaluation 5%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
17
Median 3Y
3
Median 5Y
3
Industry
0.8
Forward
3.3
vs History
6
vs Industry
28
Median 3Y
10.1
Median 5Y
10.2
Industry
16.2
Forward
25.5
vs History
1
vs Industry
26
Median 3Y
21.3
Median 5Y
17.5
Industry
8.1
vs History
vs Industry
27
Median 3Y
25
Median 5Y
20.4
Industry
15.8
vs History
84
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
1
vs History
7
vs Industry
16
Median 3Y
4.1
Median 5Y
3.9
Industry
1.2
Forward
4.6
vs History
6
vs Industry
24
Median 3Y
13.2
Median 5Y
12.2
Industry
5.4
vs History
6
vs Industry
22
Median 3Y
19.8
Median 5Y
17.3
Industry
10.1
Forward
25.8
vs History
6
vs Industry
33
Median 3Y
20.4
Median 5Y
17.5
Industry
17.3
Forward
32.9
vs History
1
vs Industry
33
Median 3Y
27.9
Median 5Y
23.6
Industry
10.9
vs History
1
vs Industry
24
Median 3Y
33.1
Median 5Y
24.1
Industry
14
vs History
71
vs Industry
52
Median 3Y
0.7
Median 5Y
0.7
Industry
0.8

Multiples Across Competitors

ADN Competitors Multiples
Acadian Timber Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Acadian Timber Corp
TSX:ADN
278.5m CAD 3.3 18.8 27.9 31.4
MY
Minho (M) Bhd
KLSE:MINHO
1T MYR 5 649.6 218 543.3 54 247.4 112 269
SE
Svenska Cellulosa SCA AB
STO:SCA B
84.9B SEK 4.1 24 18.6 31.2
US
Louisiana-Pacific Corp
NYSE:LPX
5.7B USD 2 26.2 11.9 16.8
CA
West Fraser Timber Co Ltd
TSX:WFG
6.4B CAD 0.8 -18.7 15.3 -17.6
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
30.5B CNY 7.3 -33.4 -49.2 -49.2
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
25.8B CNY 18.3 -238.2 -479.7 -479.7
CA
Stella-Jones Inc
TSX:SJ
4.7B CAD 1.3 13.9 9.7 12.5
IN
Century Plyboards (India) Ltd
NSE:CENTURYPLY
182.8B INR 3.7 78.9 33 45.4
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
12B CNY 1.3 16.4 17 17
ZA
York Timber Holdings Ltd
JSE:YRK
1.1B Zac 0 0 0 0
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
A
Acadian Timber Corp
TSX:ADN
Average EV/EBIT: 16 060.5
31.4
-1%
N/A
MY
M
Minho (M) Bhd
KLSE:MINHO
112 269
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
31.2
23%
1.4
US
Louisiana-Pacific Corp
NYSE:LPX
16.8
-4%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -17.6
73%
N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -49.2 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -479.7 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
12.5
3%
4.2
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
45.4
32%
1.4
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
17
16%
1.1
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A