CCA.TO
Cogeco Communications Inc
Price:  
65.78 
CAD
Volume:  
25,843.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CCA.TO Intrinsic Value

124.90 %
Upside

What is the intrinsic value of CCA.TO?

As of 2025-09-18, the Intrinsic Value of Cogeco Communications Inc (CCA.TO) is 147.97 CAD. This CCA.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.78 CAD, the upside of Cogeco Communications Inc is 124.90%.

The range of the Intrinsic Value is 91.70 - 253.96 CAD

Is CCA.TO undervalued or overvalued?

Based on its market price of 65.78 CAD and our intrinsic valuation, Cogeco Communications Inc (CCA.TO) is undervalued by 124.90%.

65.78 CAD
Stock Price
147.97 CAD
Intrinsic Value
Intrinsic Value Details

CCA.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 91.70 - 253.96 147.97 124.9%
DCF (Growth 10y) 103.64 - 263.08 159.21 142.0%
DCF (EBITDA 5y) 81.87 - 122.48 92.84 41.1%
DCF (EBITDA 10y) 97.71 - 153.85 116.87 77.7%
Fair Value 38.69 - 38.69 38.69 -41.18%
P/E 42.56 - 66.81 52.95 -19.5%
EV/EBITDA 64.21 - 112.49 81.89 24.5%
EPV 209.90 - 369.63 289.76 340.5%
DDM - Stable 46.77 - 122.82 84.79 28.9%
DDM - Multi 60.60 - 124.13 81.43 23.8%

CCA.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,780.52
Beta 0.45
Outstanding shares (mil) 42.27
Enterprise Value (mil) 7,316.96
Market risk premium 5.10%
Cost of Equity 9.13%
Cost of Debt 5.56%
WACC 6.19%