As of 2025-06-14, the Intrinsic Value of CECO Environmental Corp (CECE) is 15.67 USD. This CECE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.65 USD, the upside of CECO Environmental Corp is 34.50%.
The range of the Intrinsic Value is 11.49 - 23.93 USD
Based on its market price of 11.65 USD and our intrinsic valuation, CECO Environmental Corp (CECE) is undervalued by 34.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.49 - 23.93 | 15.67 | 34.5% |
| DCF (Growth 10y) | 13.18 - 25.08 | 17.21 | 47.7% |
| DCF (EBITDA 5y) | 7.64 - 10.36 | 9.00 | -22.7% |
| DCF (EBITDA 10y) | 10.03 - 13.21 | 11.57 | -0.7% |
| Fair Value | 12.62 - 12.62 | 12.62 | 8.34% |
| P/E | 5.74 - 7.25 | 6.79 | -41.7% |
| EV/EBITDA | 4.49 - 6.62 | 5.23 | -55.1% |
| EPV | 5.78 - 7.56 | 6.67 | -42.7% |
| DDM - Stable | 3.97 - 9.34 | 6.66 | -42.8% |
| DDM - Multi | 7.73 - 14.26 | 10.04 | -13.8% |
| Market Cap (mil) | 401.92 |
| Beta | 1.12 |
| Outstanding shares (mil) | 34.50 |
| Enterprise Value (mil) | 498.43 |
| Market risk premium | 5.00% |
| Cost of Equity | 9.88% |
| Cost of Debt | 5.21% |
| WACC | 8.43% |