As of 2024-12-13, the Intrinsic Value of Cogeco Communications Inc (CCA.TO) is 145.91 CAD. This CCA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.85 CAD, the upside of Cogeco Communications Inc is 105.90%.

The range of the Intrinsic Value is 92.11 - 243.35 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	92.11 - 243.35	145.91	105.9%
DCF (Growth 10y)	102.38 - 249.39	154.96	118.7%
DCF (EBITDA 5y)	85.51 - 122.67	103.33	45.8%
DCF (EBITDA 10y)	101.25 - 153.56	125.64	77.3%
Fair Value	40.04 - 40.04	40.04	-43.49%
P/E	65.10 - 86.69	76.58	8.1%
EV/EBITDA	69.32 - 100.77	86.12	21.6%
EPV	216.04 - 364.20	290.12	309.5%
DDM - Stable	53.02 - 129.44	91.23	28.8%
DDM - Multi	63.17 - 121.04	83.09	17.3%