As of 2025-07-09, the Intrinsic Value of Cogeco Communications Inc (CCA.TO) is 138.76 CAD. This CCA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.51 CAD, the upside of Cogeco Communications Inc is 91.40%.
The range of the Intrinsic Value is 79.04 - 257.77 CAD
Based on its market price of 72.51 CAD and our intrinsic valuation, Cogeco Communications Inc (CCA.TO) is undervalued by 91.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.04 - 257.77 | 138.76 | 91.4% |
| DCF (Growth 10y) | 91.14 - 268.79 | 150.81 | 108.0% |
| DCF (EBITDA 5y) | 81.15 - 131.95 | 104.22 | 43.7% |
| DCF (EBITDA 10y) | 97.11 - 167.43 | 128.42 | 77.1% |
| Fair Value | 38.75 - 38.75 | 38.75 | -46.55% |
| P/E | 59.31 - 106.18 | 79.82 | 10.1% |
| EV/EBITDA | 68.56 - 103.64 | 83.66 | 15.4% |
| EPV | 195.60 - 375.90 | 285.75 | 294.1% |
| DDM - Stable | 47.20 - 136.64 | 91.92 | 26.8% |
| DDM - Multi | 59.65 - 135.86 | 83.00 | 14.5% |
| Market Cap (mil) | 3,065.00 |
| Beta | 0.30 |
| Outstanding shares (mil) | 42.27 |
| Enterprise Value (mil) | 7,988.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.80% |
| Cost of Debt | 5.56% |
| WACC | 6.17% |