As of 2025-05-03, the Intrinsic Value of Cogeco Communications Inc (CCA.TO) is 140.17 CAD. This CCA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.54 CAD, the upside of Cogeco Communications Inc is 110.70%.
The range of the Intrinsic Value is 81.48 - 254.69 CAD
Based on its market price of 66.54 CAD and our intrinsic valuation, Cogeco Communications Inc (CCA.TO) is undervalued by 110.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 81.48 - 254.69 | 140.17 | 110.7% |
| DCF (Growth 10y) | 93.76 - 265.62 | 152.29 | 128.9% |
| DCF (EBITDA 5y) | 78.66 - 126.95 | 101.70 | 52.8% |
| DCF (EBITDA 10y) | 95.95 - 162.59 | 126.62 | 90.3% |
| Fair Value | 38.75 - 38.75 | 38.75 | -41.76% |
| P/E | 55.48 - 97.04 | 74.51 | 12.0% |
| EV/EBITDA | 58.16 - 98.14 | 77.58 | 16.6% |
| EPV | 199.58 - 372.65 | 286.12 | 330.0% |
| DDM - Stable | 46.74 - 131.21 | 88.98 | 33.7% |
| DDM - Multi | 59.01 - 130.23 | 81.31 | 22.2% |
| Market Cap (mil) | 2,812.65 |
| Beta | 0.34 |
| Outstanding shares (mil) | 42.27 |
| Enterprise Value (mil) | 7,735.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.96% |
| Cost of Debt | 5.56% |
| WACC | 6.14% |