CAE.TO
CAE Inc
Price:  
36.38 
CAD
Volume:  
288,635.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAE.TO Intrinsic Value

18.60 %
Upside

What is the intrinsic value of CAE.TO?

As of 2025-06-20, the Intrinsic Value of CAE Inc (CAE.TO) is 43.14 CAD. This CAE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.38 CAD, the upside of CAE Inc is 18.60%.

The range of the Intrinsic Value is 29.28 - 73.91 CAD

Is CAE.TO undervalued or overvalued?

Based on its market price of 36.38 CAD and our intrinsic valuation, CAE Inc (CAE.TO) is undervalued by 18.60%.

36.38 CAD
Stock Price
43.14 CAD
Intrinsic Value
Intrinsic Value Details

CAE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 29.28 - 73.91 43.14 18.6%
DCF (Growth 10y) 46.20 - 106.49 65.06 78.8%
DCF (EBITDA 5y) 61.01 - 75.34 65.53 80.1%
DCF (EBITDA 10y) 74.94 - 99.68 83.98 130.8%
Fair Value 31.14 - 31.14 31.14 -14.41%
P/E 40.78 - 62.13 53.96 48.3%
EV/EBITDA 35.29 - 52.74 41.90 15.2%
EPV 3.63 - 7.69 5.66 -84.4%
DDM - Stable 9.60 - 25.57 17.58 -51.7%
DDM - Multi 28.01 - 59.57 38.28 5.2%

CAE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,651.42
Beta 1.19
Outstanding shares (mil) 320.27
Enterprise Value (mil) 14,828.12
Market risk premium 5.10%
Cost of Equity 9.73%
Cost of Debt 5.83%
WACC 8.58%