CAE.TO
CAE Inc
Price:  
25.61 
CAD
Volume:  
281,511.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAE.TO Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of CAE Inc (CAE.TO) is 36.86 CAD. This CAE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.61 CAD, the upside of CAE Inc is %.

The range of the Intrinsic Value is 22.97 - 73.87 CAD

25.61 CAD
Stock Price
36.86 CAD
Intrinsic Value
Intrinsic Value Details

CAE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.97 - 73.87 36.86 43.9%
DCF (Growth 10y) 35.28 - 100.71 53.27 108.0%
DCF (EBITDA 5y) 48.10 - 64.04 55.96 118.5%
DCF (EBITDA 10y) 59.11 - 85.48 71.49 179.1%
Fair Value 21.88 - 21.88 21.88 -14.56%
P/E 24.46 - 40.92 30.08 17.5%
EV/EBITDA 28.32 - 38.90 34.78 35.8%
EPV (1.65) - 1.48 (0.09) -100.3%
DDM - Stable 6.88 - 19.19 13.04 -49.1%
DDM - Multi 22.15 - 48.51 30.47 19.0%

CAE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,151.71
Beta 0.65
Outstanding shares (mil) 318.30
Enterprise Value (mil) 11,237.11
Market risk premium 5.10%
Cost of Equity 9.50%
Cost of Debt 5.63%
WACC 8.09%