As of 2024-07-27, the Intrinsic Value of CAE Inc (CAE.TO) is
3.76 CAD. This CAE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.40 CAD, the upside of CAE Inc is
%.
The range of the Intrinsic Value is (2.44) - 45.31 CAD
CAE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2.44) - 45.31 |
3.76 |
-84.6% |
| DCF (Growth 10y) |
11.39 - 138.05 |
27.87 |
14.2% |
| DCF (EBITDA 5y) |
16.99 - 27.05 |
21.86 |
-10.4% |
| DCF (EBITDA 10y) |
30.30 - 50.24 |
39.56 |
62.1% |
| Fair Value |
-19.12 - -19.12 |
-19.12 |
-178.34% |
| P/E |
(19.90) - (25.12) |
(23.28) |
-195.4% |
| EV/EBITDA |
1.82 - 34.28 |
16.27 |
-33.3% |
| EPV |
4.06 - 9.48 |
6.77 |
-72.2% |
| DDM - Stable |
(11.34) - (54.42) |
(32.88) |
-234.7% |
| DDM - Multi |
7.71 - 29.39 |
12.30 |
-49.6% |
CAE.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,766.81 |
| Beta |
0.34 |
| Outstanding shares (mil) |
318.31 |
| Enterprise Value (mil) |
10,681.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.74% |
| Cost of Debt |
6.04% |
| WACC |
6.94% |