Aecon Group

Scarborough Subway And Darlington Nuclear Projects Will Define Future Success

AnalystConsensusTarget

Not Invested

Consensus Narrative from 11 Analysts

Published

23 Apr 25

Updated

24 Jul 25

AnalystConsensusTarget's Fair Value

CA$22.36

13.5% undervalued

24 Jul

CA$19.34

13.2%

2.4%

Author's Valuation

CA$22.4

13.5% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on01 May 25
Fair value Increased 3.36%

AnalystConsensusTarget Fair Value

CA$22.4

13.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.30%

Construction revenue growth rate

0.21%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.49%

Calculation

CA$402.56m

Earnings '28

4.51x

PE Ratio '28

CA$1.82b

Market Cap '28

CA$1.82b

Market Cap '28

64.34m

No. shares '28

CA$28.24

Share Price '28

CA$28.24 Share Price '28

Discounted to 2025 @ 8.28% p.a.

CA$22.25

Fair Value '25

Scarborough Subway And Darlington Nuclear Projects Will Define Future Success

Shared on01 May 25Fair value Increased 3.36%

Shared on01 May 25
Fair value Increased 3.36%