As of 2025-08-03, the Intrinsic Value of CECO Environmental Corp (CECO) is 25.47 USD. This CECO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.95 USD, the upside of CECO Environmental Corp is -43.30%.
The range of the Intrinsic Value is 16.68 - 47.13 USD
Based on its market price of 44.95 USD and our intrinsic valuation, CECO Environmental Corp (CECO) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.68 - 47.13 | 25.47 | -43.3% |
| DCF (Growth 10y) | 19.61 - 49.83 | 28.40 | -36.8% |
| DCF (EBITDA 5y) | 15.87 - 28.39 | 19.72 | -56.1% |
| DCF (EBITDA 10y) | 19.03 - 32.75 | 23.47 | -47.8% |
| Fair Value | 33.62 - 33.62 | 33.62 | -25.20% |
| P/E | 13.31 - 46.40 | 30.41 | -32.4% |
| EV/EBITDA | 7.00 - 33.75 | 15.81 | -64.8% |
| EPV | 5.23 - 8.12 | 6.67 | -85.2% |
| DDM - Stable | 12.82 - 39.99 | 26.40 | -41.3% |
| DDM - Multi | 12.44 - 30.53 | 17.72 | -60.6% |
| Market Cap (mil) | 1,585.39 |
| Beta | 1.54 |
| Outstanding shares (mil) | 35.27 |
| Enterprise Value (mil) | 1,779.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.69% |
| Cost of Debt | 7.40% |
| WACC | 8.14% |