As of 2025-05-15, the Intrinsic Value of Cogeco Inc (CGO.TO) is 802.25 CAD. This CGO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.38 CAD, the upside of Cogeco Inc is 1,165.80%.
The range of the Intrinsic Value is 468.00 - 1,464.72 CAD
Based on its market price of 63.38 CAD and our intrinsic valuation, Cogeco Inc (CGO.TO) is undervalued by 1,165.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 468.00 - 1,464.72 | 802.25 | 1165.8% |
| DCF (Growth 10y) | 552.87 - 1,558.97 | 891.88 | 1307.2% |
| DCF (EBITDA 5y) | 427.71 - 695.07 | 558.55 | 781.3% |
| DCF (EBITDA 10y) | 550.07 - 922.44 | 724.57 | 1043.2% |
| Fair Value | 53.60 - 53.60 | 53.60 | -15.43% |
| P/E | 91.12 - 419.17 | 239.66 | 278.1% |
| EV/EBITDA | 325.45 - 514.96 | 409.15 | 545.6% |
| EPV | 1,130.14 - 2,095.65 | 1,612.89 | 2444.8% |
| DDM - Stable | 29.09 - 107.58 | 68.33 | 7.8% |
| DDM - Multi | 126.90 - 392.30 | 193.57 | 205.4% |
| Market Cap (mil) | 509.58 |
| Beta | 0.46 |
| Outstanding shares (mil) | 8.04 |
| Enterprise Value (mil) | 5,599.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 17.88% |
| Cost of Debt | 5.57% |
| WACC | 5.80% |